As of 2024-12-12, the Intrinsic Value of Fireangel Safety Technology Group PLC (FA.L) is
49.51 GBP. This FA.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 7.25 GBP, the upside of Fireangel Safety Technology Group PLC is
582.90%.
The range of the Intrinsic Value is 27.92 - 150.52 GBP
49.51 GBP
Intrinsic Value
FA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.28) - (4.13) |
(4.15) |
-157.3% |
| DCF (Growth 10y) |
27.92 - 150.52 |
49.51 |
582.9% |
| DCF (EBITDA 5y) |
1.34 - 5.68 |
3.46 |
-52.3% |
| DCF (EBITDA 10y) |
11.16 - 20.66 |
15.60 |
115.2% |
| Fair Value |
-13.55 - -13.55 |
-13.55 |
-286.92% |
| P/E |
(20.60) - (28.24) |
(23.99) |
-430.9% |
| EV/EBITDA |
(3.95) - (3.82) |
(3.96) |
-154.6% |
| EPV |
(20.04) - (26.47) |
(23.26) |
-420.8% |
| DDM - Stable |
(31.61) - (163.43) |
(97.52) |
-1445.1% |
| DDM - Multi |
13.37 - 54.52 |
21.58 |
197.6% |
FA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21.92 |
| Beta |
-3.17 |
| Outstanding shares (mil) |
3.02 |
| Enterprise Value (mil) |
27.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.75% |
| Cost of Debt |
6.25% |
| WACC |
7.23% |