As of 2024-12-13, the Intrinsic Value of Fiske PLC (FKE.L) is
35.34 GBP. This FKE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.00 GBP, the upside of Fiske PLC is
-49.50%.
The range of the Intrinsic Value is 33.17 - 45.56 GBP
35.34 GBP
Intrinsic Value
FKE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.17 - 45.56 |
35.34 |
-49.5% |
| DCF (Growth 10y) |
36.11 - 60.10 |
40.30 |
-42.4% |
| DCF (EBITDA 5y) |
39.04 - 45.83 |
45.01 |
-35.7% |
| DCF (EBITDA 10y) |
38.39 - 45.50 |
44.00 |
-37.1% |
| Fair Value |
125.21 - 125.21 |
125.21 |
78.87% |
| P/E |
31.16 - 84.24 |
55.77 |
-20.3% |
| EV/EBITDA |
51.00 - 143.44 |
97.10 |
38.7% |
| EPV |
618.73 - 847.12 |
732.93 |
947.0% |
| DDM - Stable |
65.42 - 407.29 |
236.36 |
237.7% |
| DDM - Multi |
38.26 - 186.22 |
63.59 |
-9.2% |
FKE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.27 |
| Beta |
0.30 |
| Outstanding shares (mil) |
0.12 |
| Enterprise Value (mil) |
4.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.73% |
| Cost of Debt |
7.00% |
| WACC |
6.72% |