As of 2025-06-24, the Intrinsic Value of FMS Enterprises Migun Ltd (FBRT.TA) is 6,555.91 USD. This FBRT.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,750.00 USD, the upside of FMS Enterprises Migun Ltd is -55.60%.
The range of the Intrinsic Value is 5,361.46 - 8,649.32 USD
Based on its market price of 14,750.00 USD and our intrinsic valuation, FMS Enterprises Migun Ltd (FBRT.TA) is overvalued by 55.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,361.46 - 8,649.32 | 6,555.91 | -55.6% |
| DCF (Growth 10y) | 6,921.49 - 10,912.00 | 8,384.15 | -43.2% |
| DCF (EBITDA 5y) | 12,526.90 - 20,040.06 | 16,867.36 | 14.4% |
| DCF (EBITDA 10y) | 13,487.01 - 22,453.02 | 18,325.11 | 24.2% |
| Fair Value | 6,820.17 - 6,820.17 | 6,820.17 | -53.76% |
| P/E | 10,126.44 - 16,743.98 | 14,758.32 | 0.1% |
| EV/EBITDA | 8,857.04 - 19,798.36 | 14,211.09 | -3.7% |
| EPV | 3,265.09 - 3,890.46 | 3,577.78 | -75.7% |
| DDM - Stable | 3,258.07 - 7,367.56 | 5,312.81 | -64.0% |
| DDM - Multi | 5,183.55 - 8,517.30 | 6,396.87 | -56.6% |
| Market Cap (mil) | 1,252.34 |
| Beta | 0.83 |
| Outstanding shares (mil) | 0.08 |
| Enterprise Value (mil) | 1,223.44 |
| Market risk premium | 5.63% |
| Cost of Equity | 11.77% |
| Cost of Debt | 4.98% |
| WACC | 11.76% |