As of 2024-12-13, the Intrinsic Value of Frenkel Topping Group PLC (FEN.L) is 47.17 GBP. This FEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.00 GBP, the upside of Frenkel Topping Group PLC is 9.70%.

The range of the Intrinsic Value is 36.66 - 69.14 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	36.66 - 69.14	47.17	9.7%
DCF (Growth 10y)	65.09 - 124.93	84.53	96.6%
DCF (EBITDA 5y)	41.23 - 55.30	47.24	9.9%
DCF (EBITDA 10y)	57.46 - 77.88	66.17	53.9%
Fair Value	21.78 - 21.78	21.78	-49.36%
P/E	5.52 - 38.87	21.92	-49.0%
EV/EBITDA	24.10 - 51.74	37.72	-12.3%
EPV	47.81 - 59.23	53.52	24.5%
DDM - Stable	8.75 - 23.29	16.02	-62.7%
DDM - Multi	40.82 - 75.60	52.19	21.4%