As of 2024-12-13, the Intrinsic Value of Fintel PLC (FNTL.L) is
146.06 GBP. This FNTL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 291.00 GBP, the upside of Fintel PLC is
-49.80%.
The range of the Intrinsic Value is 101.66 - 260.51 GBP
146.06 GBP
Intrinsic Value
FNTL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.66 - 260.51 |
146.06 |
-49.8% |
| DCF (Growth 10y) |
126.65 - 306.99 |
177.54 |
-39.0% |
| DCF (EBITDA 5y) |
117.16 - 185.70 |
145.77 |
-49.9% |
| DCF (EBITDA 10y) |
137.69 - 225.25 |
173.52 |
-40.4% |
| Fair Value |
140.12 - 140.12 |
140.12 |
-51.85% |
| P/E |
193.26 - 279.87 |
242.86 |
-16.5% |
| EV/EBITDA |
140.06 - 238.94 |
194.97 |
-33.0% |
| EPV |
449.44 - 634.23 |
541.84 |
86.2% |
| DDM - Stable |
45.89 - 148.80 |
97.35 |
-66.5% |
| DDM - Multi |
101.14 - 239.17 |
140.45 |
-51.7% |
FNTL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
306.32 |
| Beta |
0.41 |
| Outstanding shares (mil) |
1.05 |
| Enterprise Value (mil) |
316.42 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.47% |
| Cost of Debt |
5.93% |
| WACC |
9.28% |