As of 2024-12-14, the Intrinsic Value of Finsbury Food Group PLC (FIF.L) is
156.06 GBP. This FIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.00 GBP, the upside of Finsbury Food Group PLC is
41.90%.
The range of the Intrinsic Value is 125.83 - 206.97 GBP
156.06 GBP
Intrinsic Value
FIF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
125.83 - 206.97 |
156.06 |
41.9% |
| DCF (Growth 10y) |
133.21 - 211.54 |
162.57 |
47.8% |
| DCF (EBITDA 5y) |
127.96 - 214.63 |
164.37 |
49.4% |
| DCF (EBITDA 10y) |
139.73 - 228.25 |
176.21 |
60.2% |
| Fair Value |
216.79 - 216.79 |
216.79 |
97.08% |
| P/E |
92.95 - 142.21 |
113.87 |
3.5% |
| EV/EBITDA |
111.38 - 230.95 |
158.00 |
43.6% |
| EPV |
222.86 - 309.90 |
266.38 |
142.2% |
| DDM - Stable |
67.05 - 148.93 |
107.99 |
-1.8% |
| DDM - Multi |
93.48 - 163.47 |
119.11 |
8.3% |
FIF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
136.61 |
| Beta |
0.37 |
| Outstanding shares (mil) |
1.24 |
| Enterprise Value (mil) |
170.24 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.15% |
| Cost of Debt |
4.68% |
| WACC |
7.01% |