As of 2025-10-22, the Intrinsic Value of M&C Saatchi PLC (SAA.L) is 157.31 GBP. This SAA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.00 GBP, the upside of M&C Saatchi PLC is 18.30%.
The range of the Intrinsic Value is 115.46 - 247.14 GBP
Based on its market price of 133.00 GBP and our intrinsic valuation, M&C Saatchi PLC (SAA.L) is undervalued by 18.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.46 - 247.14 | 157.31 | 18.3% |
| DCF (Growth 10y) | 124.07 - 246.14 | 163.32 | 22.8% |
| DCF (EBITDA 5y) | 82.62 - 105.36 | 95.45 | -28.2% |
| DCF (EBITDA 10y) | 102.02 - 133.40 | 118.07 | -11.2% |
| Fair Value | 39.58 - 39.58 | 39.58 | -70.24% |
| P/E | 93.65 - 134.25 | 117.59 | -11.6% |
| EV/EBITDA | 99.91 - 143.79 | 125.91 | -5.3% |
| EPV | 595.51 - 832.62 | 714.07 | 436.9% |
| DDM - Stable | 54.02 - 142.52 | 98.27 | -26.1% |
| DDM - Multi | 55.12 - 111.91 | 73.73 | -44.6% |
| Market Cap (mil) | 164.07 |
| Beta | 0.19 |
| Outstanding shares (mil) | 1.23 |
| Enterprise Value (mil) | 195.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.63% |
| Cost of Debt | 5.80% |
| WACC | 8.43% |