As of 2024-12-14, the Intrinsic Value of First Derivatives PLC (FDP.L) is 1,130.71 GBP. This FDP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,936.00 GBP, the upside of First Derivatives PLC is -41.60%.

The range of the Intrinsic Value is 752.03 - 2,160.45 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	752.03 - 2,160.45	1,130.71	-41.6%
DCF (Growth 10y)	1,407.40 - 3,796.12	2,052.65	6.0%
DCF (EBITDA 5y)	839.15 - 1,421.63	1,048.63	-45.8%
DCF (EBITDA 10y)	1,280.72 - 2,128.91	1,590.33	-17.9%
Fair Value	-720.83 - -720.83	-720.83	-137.23%
P/E	(3,082.26) - (3,679.10)	(3,261.75)	-268.5%
EV/EBITDA	613.63 - 1,413.63	1,049.84	-45.8%
EPV	271.06 - 362.55	316.81	-83.6%
DDM - Stable	(1,559.01) - (5,189.34)	(3,374.18)	-274.3%
DDM - Multi	669.60 - 1,749.39	970.65	-49.9%