MPAC Group PLC
LSE:MPAC

Watchlist Manager
MPAC Group PLC Logo
MPAC Group PLC
LSE:MPAC
Watchlist
Price: 491.8375 GBX -0.03%
Market Cap: 147.9m GBX
Have any thoughts about
MPAC Group PLC?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one MPAC stock is 685.0178 GBX. Compared to the current market price of 491.8375 GBX, the stock is Undervalued by 28%.

MPAC DCF Value
Base Case
685.0178 GBX
Undervaluation 28%
DCF Value
Price
Worst Case
Base Case
Best Case
685.0178
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 685.0178 GBX

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 66.1m GBP. The present value of the terminal value is 148.6m GBP. The total present value equals 214.7m GBP.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 214.7m GBP
+ Cash & Equivalents 6m GBP
+ Investments 800k GBP
Firm Value 221.5m GBP
- Debt 15.5m GBP
Equity Value 206m GBP
/ Shares Outstanding 30.1m
Value per Share 6.8502 GBP
GBP / GBX Exchange Rate 100
MPAC DCF Value 685.0178 GBX
Undervalued by 28%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
133.3m 227.5m
Operating Income
12.1m 23.2m
FCFF
11.5m 18m

See Also

Discover More

What is the DCF value of one MPAC stock?

Estimated DCF Value of one MPAC stock is 685.0178 GBX. Compared to the current market price of 491.8375 GBX, the stock is Undervalued by 28%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, MPAC Group PLC's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 214.7m GBP.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 685.0178 GBX per share.

Back to Top
//