As of 2024-12-12, the Intrinsic Value of Fix Price Group Ltd (FIXP.L) is
10.09 USD. This FIXP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.90 USD, the upside of Fix Price Group Ltd is
431.10%.
The range of the Intrinsic Value is 8.32 - 12.91 USD
10.09 USD
Intrinsic Value
FIXP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.32 - 12.91 |
10.09 |
431.1% |
| DCF (Growth 10y) |
13.90 - 21.77 |
16.94 |
791.7% |
| DCF (EBITDA 5y) |
4.63 - 4.90 |
4.76 |
150.6% |
| DCF (EBITDA 10y) |
8.44 - 9.36 |
8.88 |
367.6% |
| Fair Value |
10.47 - 10.47 |
10.47 |
451.22% |
| P/E |
1.89 - 1.91 |
1.90 |
-0.1% |
| EV/EBITDA |
1.91 - 1.91 |
1.91 |
0.3% |
| EPV |
7.42 - 9.53 |
8.47 |
345.9% |
| DDM - Stable |
4.30 - 8.32 |
6.31 |
232.1% |
| DDM - Multi |
7.75 - 11.83 |
9.38 |
393.7% |
FIXP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,615.00 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
850.00 |
| Enterprise Value (mil) |
1,526.54 |
| Market risk premium |
5.48% |
| Cost of Equity |
6.17% |
| Cost of Debt |
6.71% |
| WACC |
5.95% |