As of 2024-12-12, the Intrinsic Value of Fundsmith Emerging Equities Trust PLC (FEET.L) is
17.64 GBP. This FEET.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 1,240.00 GBP, the upside of Fundsmith Emerging Equities Trust PLC is
-98.60%.
The range of the Intrinsic Value is 12.92 - 23.09 GBP
17.64 GBP
Intrinsic Value
FEET.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(123.78) - (56.75) |
(78.45) |
-106.3% |
DCF (Growth 10y) |
(43.60) - (84.78) |
(57.08) |
-104.6% |
DCF (EBITDA 5y) |
12.92 - 23.09 |
17.64 |
-98.6% |
DCF (EBITDA 10y) |
(1.15) - 8.31 |
3.07 |
-99.8% |
Fair Value |
-5,368.10 - -5,368.10 |
-5,368.10 |
-532.91% |
P/E |
(1,679.14) - 1,235.90 |
(375.60) |
-130.3% |
EV/EBITDA |
30.80 - 54.19 |
41.62 |
-96.6% |
EPV |
86.27 - 100.49 |
93.38 |
-92.5% |
DDM - Stable |
(1,163.04) - (2,698.14) |
(1,930.59) |
-255.7% |
DDM - Multi |
358.89 - 663.86 |
467.48 |
-62.3% |
FEET.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
340.32 |
Beta |
0.49 |
Outstanding shares (mil) |
0.27 |
Enterprise Value (mil) |
336.32 |
Market risk premium |
5.98% |
Cost of Equity |
14.04% |
Cost of Debt |
5.00% |
WACC |
9.17% |