As of 2025-12-24, the Intrinsic Value of FirstGroup PLC (FGP.L) is 266.64 GBP. This FGP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.00 GBP, the upside of FirstGroup PLC is 38.90%.
The range of the Intrinsic Value is 189.18 - 389.62 GBP
Based on its market price of 192.00 GBP and our intrinsic valuation, FirstGroup PLC (FGP.L) is undervalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.18 - 389.62 | 266.64 | 38.9% |
| DCF (Growth 10y) | 43.07 - 123.29 | 74.54 | -61.2% |
| DCF (EBITDA 5y) | 3.33 - 129.90 | 60.69 | -68.4% |
| DCF (EBITDA 10y) | 10.26 - 100.97 | 50.11 | -73.9% |
| Fair Value | 593.62 - 593.62 | 593.62 | 209.18% |
| P/E | 187.58 - 315.81 | 233.81 | 21.8% |
| EV/EBITDA | 190.48 - 712.57 | 373.02 | 94.3% |
| EPV | 2,285.70 - 3,103.46 | 2,694.57 | 1303.4% |
| DDM - Stable | 110.43 - 237.47 | 173.95 | -9.4% |
| DDM - Multi | 49.40 - 81.31 | 61.30 | -68.1% |
| Market Cap (mil) | 1,028.53 |
| Beta | 1.02 |
| Outstanding shares (mil) | 5.36 |
| Enterprise Value (mil) | 2,020.53 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.53% |
| Cost of Debt | 5.07% |
| WACC | 7.19% |