What is the intrinsic value of FGX.AX?

As of 2025-08-09, the Intrinsic Value of Future Generation Investment Company Ltd (FGX.AX) is 2.03 AUD. This FGX.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.28 AUD, the upside of Future Generation Investment Company Ltd is 58.10%.

The range of the Intrinsic Value is 1.73 - 2.48 AUD

Is FGX.AX undervalued or overvalued?

Based on its market price of 1.28 AUD and our intrinsic valuation, Future Generation Investment Company Ltd (FGX.AX) is undervalued by 58.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.73 - 2.48	2.03	58.1%
DCF (Growth 10y)	2.15 - 3.05	2.51	95.5%
DCF (EBITDA 5y)	1.46 - 2.09	1.74	35.3%
DCF (EBITDA 10y)	1.90 - 2.66	2.23	73.6%
Fair Value	2.92 - 2.92	2.92	127.40%
P/E	1.61 - 2.34	1.97	53.0%
EV/EBITDA	1.10 - 1.76	1.40	8.9%
EPV	0.56 - 0.70	0.63	-51.1%
DDM - Stable	0.64 - 1.27	0.95	-25.8%
DDM - Multi	0.89 - 1.36	1.07	-16.6%