As of 2025-07-20, the Intrinsic Value of Fletcher King PLC (FLK.L) is 32.90 GBP. This FLK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.00 GBP, the upside of Fletcher King PLC is -8.60%.
The range of the Intrinsic Value is 26.71 - 45.07 GBP
Based on its market price of 36.00 GBP and our intrinsic valuation, Fletcher King PLC (FLK.L) is overvalued by 8.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.71 - 45.07 | 32.90 | -8.6% |
| DCF (Growth 10y) | 31.73 - 52.53 | 38.80 | 7.8% |
| DCF (EBITDA 5y) | 36.67 - 44.05 | 40.70 | 13.1% |
| DCF (EBITDA 10y) | 38.41 - 48.35 | 43.45 | 20.7% |
| Fair Value | 14.68 - 14.68 | 14.68 | -59.22% |
| P/E | 38.05 - 62.98 | 49.87 | 38.5% |
| EV/EBITDA | 45.02 - 52.73 | 50.42 | 40.0% |
| EPV | 136.23 - 176.77 | 156.50 | 334.7% |
| DDM - Stable | 22.17 - 55.87 | 39.02 | 8.4% |
| DDM - Multi | 38.46 - 70.10 | 49.18 | 36.6% |
| Market Cap (mil) | 3.69 |
| Beta | 0.45 |
| Outstanding shares (mil) | 0.10 |
| Enterprise Value (mil) | 3.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.00% |
| Cost of Debt | 5.00% |
| WACC | 8.60% |