First Time Loading...

MPAC Group PLC
LSE:MPAC

Watchlist Manager
MPAC Group PLC Logo
MPAC Group PLC
LSE:MPAC
Watchlist
Price: 455 GBX -0.22%
Updated: Mar 29, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 29, 2024.

Estimated DCF Value of one MPAC stock is 764.8 GBX. Compared to the current market price of 455 GBX, the stock is Undervalued by 41%.

MPAC DCF Value
Base Case
764.8 GBX
Undervaluation 41%
DCF Value
Price
Worst Case
Base Case
Best Case
764.8
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 764.8 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 47.9m GBP. The present value of the terminal value is 108.9m GBP. The total present value equals 156.7m 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 156.7m GBP
+ Cash & Equivalents 11m GBP
+ Investments 800k GBP
Firm Value 168.5m GBP
- Debt 13.8m GBP
Equity Value 154.7m GBP
/ Shares Outstanding 20.2m
Value per Share 7.65 GBP
GBP / GBX Exchange Rate 100
MPAC DCF Value 764.8 GBX
Undervalued by 41%

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
118.8m 166.1m
Operating Income
11m 16.4m
FCFF
10.4m 12.9m

See Also

Discover More

What is the DCF value of one MPAC stock?

Estimated DCF Value of one MPAC stock is 764.8 GBX. Compared to the current market price of 455 GBX, the stock is Undervalued by 41%.

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 156.7m 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 764.8 GBX per share.

//