L · MRO.L
Melrose Industries PLC
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- London W1J 8LA
- Website
- melroseplc.net
Price · as of 2025-12-31
$509.60
Market cap 5.93B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $253.86 | -50.18% |
| Intrinsic Value(DCF) | $223.76 | -56.09% |
| Graham-Dodd Method(GD) | $1.98 | -99.61% |
| Graham Formula(GF) | $3.31 | -99.35% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $124.79 | $85.01 | $0.45 | $5.03 | $13.80 |
| 2012 | $144.19 | $89.01 | $1.77 | $0.00 | $12.28 |
| 2013 | $140.67 | $82.73 | $0.03 | $2.08 | $11.71 |
| 2014 | $122.95 | $78.76 | $0.22 | $0.00 | $0.00 |
| 2015 | $150.58 | $92.16 | $1.78 | $1.45 | $0.19 |
| 2016 | $535.42 | $262.11 | $32.07 | $0.26 | $0.00 |
| 2017 | $522.62 | $251.04 | $3,303.09 | $0.00 | $0.00 |
| 2018 | $419.01 | $209.80 | $1,766,553.53 | $0.00 | $0.00 |
| 2019 | $425.67 | $193.60 | $80,059.90 | $0.14 | $0.00 |
| 2020 | $415.54 | $191.51 | $506.84 | $0.55 | $9.18 |
| 2021 | $255.86 | $124.96 | $8.55 | $0.72 | $0.00 |
| 2022 | $340.88 | $158.86 | $0.00 | $1.37 | $0.00 |
| 2023 | $601.87 | $267.39 | $0.00 | $0.00 | $34.03 |
| 2024 | $488.74 | $220.58 | $0.00 | $0.42 | $0.00 |
| 2025 | $559.20 | $253.86 | $0.10 | $1.98 | $3.31 |
AI valuation
Our deep-learning model estimates Melrose Industries PLC's (MRO.L) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $253.86
- Current price
- $509.60
- AI upside
- -50.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$223.76
-56.09% upside
Graham-Dodd
$1.98
-99.61% upside
Graham Formula
$3.31
-99.35% upside
About Melrose Industries PLC
Melrose Industries PLC engages in the aerospace, automotive, powder metallurgy, and other industrial businesses in the United Kingdom, rest of Europe, North America, and internationally. Its Aerospace segment provides airframe and engine structures, and electrical interconnection systems for the aerospace industry in civil airframe and defense platforms. The company's Automotive segment designs, develops, manufactures, and integrates driveline technologies, including electric vehicle components. Its Powder Metallurgy segment offers precision powder metal parts for the automotive and industrial sectors; and metal powder for powder metallurgy, as well as commercializes additive manufacturing. The company's Other Industrial segment designs, manufactures, and distributes ergonomic products for use in a various working, learning, and healthcare environments; and offers metal hydride hydrogen storage solutions for use in a range of industrial and commercial applications. The company was formerly known as New Melrose Industries PLC and changed its name to Melrose Industries PLC in November 2015. Melrose Industries PLC was founded in 2003 and is headquartered in London, the United Kingdom.
- CEO
- Peter G. Dilnot Interim
- Employees
- 12.29K
- Beta
- 0.87
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($223.76 ÷ $509.60) − 1 = -56.09% (DCF, example).