As of 2024-12-15, the Intrinsic Value of Fidelity European Values PLC (FEV.L) is
1,035.90 GBP. This FEV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 359.50 GBP, the upside of Fidelity European Values PLC is
188.10%.
The range of the Intrinsic Value is 882.19 - 1,264.34 GBP
1,035.90 GBP
Intrinsic Value
FEV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
882.19 - 1,264.34 |
1,035.90 |
188.1% |
| DCF (Growth 10y) |
960.48 - 1,343.61 |
1,115.46 |
210.3% |
| DCF (EBITDA 5y) |
585.02 - 830.71 |
699.54 |
94.6% |
| DCF (EBITDA 10y) |
741.09 - 993.77 |
855.93 |
138.1% |
| Fair Value |
-0.69 - -0.69 |
-0.69 |
-100.19% |
| P/E |
719.93 - 1,250.93 |
998.31 |
177.7% |
| EV/EBITDA |
390.54 - 852.73 |
547.49 |
52.3% |
| EPV |
549.31 - 701.14 |
625.23 |
73.9% |
| DDM - Stable |
486.18 - 927.67 |
706.92 |
96.6% |
| DDM - Multi |
379.35 - 591.91 |
464.52 |
29.2% |
FEV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,483.52 |
| Beta |
0.95 |
| Outstanding shares (mil) |
4.13 |
| Enterprise Value (mil) |
1,483.52 |
| Market risk premium |
5.34% |
| Cost of Equity |
11.85% |
| Cost of Debt |
4.25% |
| WACC |
8.03% |