As of 2024-09-28, the Intrinsic Value of Fortescue Metals Group Ltd (FMG.AX) is 38.35 AUD. This FMG.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.10 AUD, the upside of Fortescue Metals Group Ltd is 90.80%.

The range of the Intrinsic Value is 30.94 - 50.99 AUD

	Range	Selected	Upside
a
DCF (Growth 5y)	30.94 - 50.99	38.35	90.8%
DCF (Growth 10y)	36.89 - 60.76	45.75	127.6%
DCF (EBITDA 5y)	20.23 - 23.88	21.96	9.2%
DCF (EBITDA 10y)	28.28 - 35.34	31.52	56.8%
Fair Value	65.35 - 65.35	65.35	225.12%
P/E	7.14 - 19.15	15.07	-25.0%
EV/EBITDA	4.78 - 10.35	8.17	-59.3%
EPV	14.80 - 21.85	18.32	-8.9%
DDM - Stable	16.74 - 36.02	26.38	31.2%
DDM - Multi	25.56 - 41.67	31.59	57.2%