As of 2024-12-15, the Intrinsic Value of Fletcher King PLC (FLK.L) is 34.42 GBP. This FLK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.50 GBP, the upside of Fletcher King PLC is -5.70%.

The range of the Intrinsic Value is 29.95 - 42.71 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	29.95 - 42.71	34.42	-5.7%
DCF (Growth 10y)	34.03 - 48.17	39.03	6.9%
DCF (EBITDA 5y)	49.05 - 61.52	54.63	49.7%
DCF (EBITDA 10y)	49.35 - 64.31	55.92	53.2%
Fair Value	13.75 - 13.75	13.75	-62.32%
P/E	45.55 - 110.55	65.36	79.1%
EV/EBITDA	62.41 - 116.56	76.74	110.2%
EPV	136.68 - 172.21	154.45	323.1%
DDM - Stable	20.13 - 48.03	34.08	-6.6%
DDM - Multi	31.29 - 56.96	40.29	10.4%