As of 2024-12-12, the Intrinsic Value of Filta Group Holdings PLC (FLTA.L) is
71.55 GBP. This FLTA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 170.00 GBP, the upside of Filta Group Holdings PLC is
-57.90%.
The range of the Intrinsic Value is 34.46 - 964.07 GBP
71.55 GBP
Intrinsic Value
FLTA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.46 - 964.07 |
71.55 |
-57.9% |
| DCF (Growth 10y) |
145.02 - 3,918.43 |
295.28 |
73.7% |
| DCF (EBITDA 5y) |
44.09 - 65.77 |
48.62 |
-71.4% |
| DCF (EBITDA 10y) |
105.38 - 174.25 |
125.76 |
-26.0% |
| Fair Value |
-17.44 - -17.44 |
-17.44 |
-110.26% |
| P/E |
(40.65) - (50.45) |
(41.28) |
-124.3% |
| EV/EBITDA |
1.49 - 101.68 |
42.11 |
-75.2% |
| EPV |
32.56 - 61.99 |
47.27 |
-72.2% |
| DDM - Stable |
(37.18) - (719.08) |
(378.13) |
-322.4% |
| DDM - Multi |
56.47 - 889.88 |
108.39 |
-36.2% |
FLTA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
49.02 |
| Beta |
1.77 |
| Outstanding shares (mil) |
0.29 |
| Enterprise Value (mil) |
49.84 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.54% |
| Cost of Debt |
10.72% |
| WACC |
7.47% |