As of 2025-11-18, the Intrinsic Value of FDM Group (Holdings) PLC (FDM.L) is 232.25 GBP. This FDM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.60 GBP, the upside of FDM Group (Holdings) PLC is 68.80%.
The range of the Intrinsic Value is 202.69 - 274.53 GBP
Based on its market price of 137.60 GBP and our intrinsic valuation, FDM Group (Holdings) PLC (FDM.L) is undervalued by 68.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 202.69 - 274.53 | 232.25 | 68.8% |
| DCF (Growth 10y) | 223.38 - 297.05 | 253.87 | 84.5% |
| DCF (EBITDA 5y) | 219.03 - 269.04 | 243.83 | 77.2% |
| DCF (EBITDA 10y) | 233.60 - 290.75 | 260.83 | 89.6% |
| Fair Value | 83.22 - 83.22 | 83.22 | -39.52% |
| P/E | 289.61 - 417.10 | 325.28 | 136.4% |
| EV/EBITDA | 248.70 - 338.76 | 288.08 | 109.4% |
| EPV | 406.82 - 509.23 | 458.02 | 232.9% |
| DDM - Stable | 100.40 - 184.58 | 142.49 | 3.6% |
| DDM - Multi | 194.01 - 257.35 | 220.21 | 60.0% |
| Market Cap (mil) | 128.10 |
| Beta | 0.75 |
| Outstanding shares (mil) | 0.93 |
| Enterprise Value (mil) | 114.70 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.36% |
| Cost of Debt | 4.76% |
| WACC | 9.43% |