FI
Franks International NV
Price:  
152.71 
USD
Volume:  
3,093,990.00
Netherlands | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FI Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Franks International NV (FI) is 183.47 USD. This FI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.71 USD, the upside of Franks International NV is %.

The range of the Intrinsic Value is 108.91 - 452.12 USD

152.71 USD
Stock Price
183.47 USD
Intrinsic Value
Intrinsic Value Details

FI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.91 - 452.12 183.47 20.1%
DCF (Growth 10y) 135.25 - 505.15 216.16 41.5%
DCF (EBITDA 5y) 43.38 - 69.11 55.52 -63.6%
DCF (EBITDA 10y) 72.64 - 107.80 88.79 -41.9%
Fair Value 138.44 - 138.44 138.44 -9.35%
P/E 44.47 - 104.99 56.76 -62.8%
EV/EBITDA 9.91 - 72.89 35.27 -76.9%
EPV 68.19 - 106.51 87.35 -42.8%
DDM - Stable 60.51 - 233.00 146.76 -3.9%
DDM - Multi 79.53 - 240.90 119.92 -21.5%

FI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 89,350.62
Beta 0.93
Outstanding shares (mil) 585.10
Enterprise Value (mil) 110,586.62
Market risk premium 4.60%
Cost of Equity 7.27%
Cost of Debt 4.71%
WACC 6.56%