Manchester United plc

By default your notes are visible only to you.

13.8

52-week range

22.9

21.01

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

(3.3) %

Dividend Yield TTM

Market cap $

$ 3,627

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

(199.7)

Price / Book TTM

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(2.8)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

51.3 %

36.7 %

30.1 %

Free cash flow per share growth

121.9 %

110.8 %

26.6 %

Earnings per share growth

72.1 %

(35.7) %

(3,354.5) %

Founded: 1,878

Employees: 1,140

Business Summary:Manchester United plc, together with its subsidiaries, owns and operates a professional sports team in the United Kingdom. The company operates Manchester United Football Club, a professional football club. It develops marketing and sponsorship relationships with international and regional companies to leverage its brand. The company also markets and sells sports apparel, training and leisure wear, and other clothing featuring the Manchester United brand; and sells other licensed products, such as coffee mugs and bed spreads featuring the Manchester United brand and trademarks, as well as distributes these products through Manchester United branded retail centers and e-commerce platforms, and through the company's partners' wholesale distribution channels. In addition, it distributes live football content directly, as well as through commercial partners; broadcasts television rights relating to the Premier League, Union of European Football Associations club competitions, and other competitions; and delivers Manchester United programming through MUTV television channel to territories worldwide. Further, the company offers a direct to consumer subscription mobile application; and operates Old Trafford, a sports venue with 74,239 seats, as well as invests in properties. Manchester United plc was founded in 1878 and is based in Manchester, the United Kingdom.

Fair Value Reference Estimate