Is FGP.L undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of FirstGroup PLC (FGP.L) is 239.64 GBP. This FGP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 183.10 GBP, the upside of FirstGroup PLC is 30.90%. This means that FGP.L is undervalued by 30.90%.
The range of the Intrinsic Value is 119.14 - 570.14 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.14 - 570.14 | 239.64 | 30.9% |
| DCF (Growth 10y) | (63.98) - 7.07 | (44.47) | -124.3% |
| DCF (EBITDA 5y) | (36.11) - 90.60 | 21.84 | -88.1% |
| DCF (EBITDA 10y) | (48.49) - 47.18 | (1,234.50) | -123450.0% |
| Fair Value | 418.66 - 418.66 | 418.66 | 128.65% |
| P/E | 130.96 - 189.24 | 161.18 | -12.0% |
| EV/EBITDA | 189.18 - 771.46 | 338.89 | 85.1% |
| EPV | 2,719.14 - 3,637.18 | 3,178.17 | 1635.8% |
| DDM - Stable | 104.01 - 325.83 | 214.92 | 17.4% |
| DDM - Multi | (10.62) - (24.81) | (14.75) | -108.1% |
| Market Cap (mil) | 1,038.70 |
| Beta | 0.46 |
| Outstanding shares (mil) | 5.67 |
| Enterprise Value (mil) | 2,015.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.95% |
| Cost of Debt | 4.86% |
| WACC | 5.87% |