As of 2024-12-12, the Intrinsic Value of FIH Group PLC (FIH.L) is 491.18 GBP. This FIH.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 240.00 GBP, the upside of FIH Group PLC is 104.70%.

The range of the Intrinsic Value is (61,632,164,733,759,332,024,320.00) - (924,846,045,912,965,278,859,264.00) GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(37,012,558,720,260.98) - (2,667,228,723,766.83)	(4,981,181,958,322.35)	-2075492482734.3%
DCF (Growth 10y)	(61,632,164,733,759,332,024,320.00) - (924,846,045,912,965,278,859,264.00)	491.18	104.7%
DCF (EBITDA 5y)	974,261,180,290.59 - 1,532,701,607,760.21	1,392,642,825,394.25	580267843814.3%
DCF (EBITDA 10y)	36,791,732,987,124,898,594,816.00 - 61,006,158,934,408,035,303,424.00	53,481,760,048,756,497,055,744.00	2.2284066686981875e+22%
Fair Value	392.57 - 392.57	392.57	63.57%
P/E	205.08 - 476.85	320.12	33.4%
EV/EBITDA	165.55 - 422.90	299.47	24.8%
EPV	1,826.38 - 2,477.90	2,152.14	796.7%
DDM - Stable	216.65 - 1,060.04	638.34	166.0%
DDM - Multi	3,173,850,094,688.18 - 12,149,374,301,231.12	5,044,816,651,890.19	2102006938187.6%