As of 2025-05-16, the Intrinsic Value of Finsbury Growth & Income Trust PLC (FGT.L) is 1,135.30 GBP. This FGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 926.00 GBP, the upside of Finsbury Growth & Income Trust PLC is 22.60%.
The range of the Intrinsic Value is 868.72 - 1,693.81 GBP
Based on its market price of 926.00 GBP and our intrinsic valuation, Finsbury Growth & Income Trust PLC (FGT.L) is undervalued by 22.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 868.72 - 1,693.81 | 1,135.30 | 22.6% |
| DCF (Growth 10y) | 916.19 - 1,670.31 | 1,163.19 | 25.6% |
| DCF (EBITDA 5y) | 1,059.33 - 1,249.68 | 1,150.00 | 24.2% |
| DCF (EBITDA 10y) | 1,048.11 - 1,324.85 | 1,175.81 | 27.0% |
| Fair Value | 1,797.31 - 1,797.31 | 1,797.31 | 94.09% |
| P/E | 1,005.42 - 1,079.41 | 1,039.96 | 12.3% |
| EV/EBITDA | 1,080.81 - 1,200.42 | 1,137.21 | 22.8% |
| EPV | 331.10 - 465.46 | 398.28 | -57.0% |
| DDM - Stable | 554.62 - 1,495.03 | 1,024.83 | 10.7% |
| DDM - Multi | 659.15 - 1,348.54 | 882.09 | -4.7% |
| Market Cap (mil) | 1,323.12 |
| Beta | 0.70 |
| Outstanding shares (mil) | 1.43 |
| Enterprise Value (mil) | 1,337.69 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 4.29% |
| WACC | 8.95% |