As of 2026-04-28, the Intrinsic Value of Merchants Trust PLC (MRCH.L) is 1,148.33 GBP. This MRCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 606.00 GBP, the upside of Merchants Trust PLC is 89.50%.
The range of the Intrinsic Value is 987.70 - 1,376.46 GBP
Based on its market price of 606.00 GBP and our intrinsic valuation, Merchants Trust PLC (MRCH.L) is undervalued by 89.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 987.70 - 1,376.46 | 1,148.33 | 89.5% |
| DCF (Growth 10y) | 1,075.86 - 1,465.83 | 1,238.11 | 104.3% |
| DCF (EBITDA 5y) | 762.32 - 1,527.47 | 1,158.81 | 91.2% |
| DCF (EBITDA 10y) | 930.20 - 1,577.21 | 1,246.37 | 105.7% |
| Fair Value | 2,660.15 - 2,660.15 | 2,660.15 | 338.97% |
| P/E | 1,059.81 - 1,682.12 | 1,447.39 | 138.8% |
| EV/EBITDA | 499.41 - 1,669.23 | 1,227.36 | 102.5% |
| EPV | 478.51 - 624.13 | 551.32 | -9.0% |
| DDM - Stable | 585.85 - 1,076.19 | 831.02 | 37.1% |
| DDM - Multi | 698.16 - 1,011.36 | 826.90 | 36.5% |
| Market Cap (mil) | 924.94 |
| Beta | 1.37 |
| Outstanding shares (mil) | 1.53 |
| Enterprise Value (mil) | 1,015.70 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.31% |
| Cost of Debt | 4.67% |
| WACC | 10.56% |