As of 2024-12-15, the Intrinsic Value of Fonix Mobile PLC (FNX.L) is
248.18 GBP. This FNX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 225.00 GBP, the upside of Fonix Mobile PLC is
10.30%.
The range of the Intrinsic Value is 204.24 - 334.47 GBP
248.18 GBP
Intrinsic Value
FNX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
204.24 - 334.47 |
248.18 |
10.3% |
| DCF (Growth 10y) |
267.44 - 439.79 |
325.99 |
44.9% |
| DCF (EBITDA 5y) |
161.72 - 218.82 |
193.28 |
-14.1% |
| DCF (EBITDA 10y) |
210.41 - 281.02 |
247.29 |
9.9% |
| Fair Value |
251.43 - 251.43 |
251.43 |
11.75% |
| P/E |
281.37 - 372.43 |
316.52 |
40.7% |
| EV/EBITDA |
90.52 - 272.67 |
179.02 |
-20.4% |
| EPV |
161.17 - 196.51 |
178.84 |
-20.5% |
| DDM - Stable |
97.49 - 246.23 |
171.86 |
-23.6% |
| DDM - Multi |
188.48 - 347.09 |
242.15 |
7.6% |
FNX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
221.93 |
| Beta |
0.25 |
| Outstanding shares (mil) |
0.99 |
| Enterprise Value (mil) |
195.71 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.83% |
| Cost of Debt |
19.16% |
| WACC |
7.84% |