Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Capital Goods
/
Melrose Industries
MRO
Melrose Industries
OEM, Decarbonization And Trade Pressures Will Crush Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 14 Analysts
Published
21 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£4.12
42.5% overvalued
intrinsic discount
16 Aug
UK£5.88
Loading
1Y
18.1%
7D
-1.5%
Author's Valuation
UK£4.1
42.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£4.1
42.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-564m
11b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£4.2b
Earnings UK£273.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.49%
Aerospace & Defense revenue growth rate
0.42%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.32%
Calculation
UK£273.59m
Earnings '28
x
22.16x
PE Ratio '28
=
UK£6.06b
Market Cap '28
UK£6.06b
Market Cap '28
/
1.17b
No. shares '28
=
UK£5.20
Share Price '28
UK£5.20
Share Price '28
Discounted to 2025 @ 8.32% p.a.
=
UK£4.09
Fair Value '25