As of 2025-08-09, the Intrinsic Value of Forterra PLC (FORT.L) is 115.41 GBP. This FORT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.80 GBP, the upside of Forterra PLC is -41.90%.
The range of the Intrinsic Value is 76.60 - 200.02 GBP
Based on its market price of 198.80 GBP and our intrinsic valuation, Forterra PLC (FORT.L) is overvalued by 41.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.60 - 200.02 | 115.41 | -41.9% |
| DCF (Growth 10y) | 71.99 - 168.14 | 102.68 | -48.3% |
| DCF (EBITDA 5y) | 131.78 - 215.25 | 179.24 | -9.8% |
| DCF (EBITDA 10y) | 114.82 - 196.02 | 157.28 | -20.9% |
| Fair Value | 194.22 - 194.22 | 194.22 | -2.30% |
| P/E | 155.07 - 213.22 | 185.17 | -6.9% |
| EV/EBITDA | 127.86 - 285.38 | 212.33 | 6.8% |
| EPV | 31.17 - 55.13 | 43.15 | -78.3% |
| DDM - Stable | 57.17 - 138.48 | 97.82 | -50.8% |
| DDM - Multi | 85.55 - 154.43 | 109.48 | -44.9% |
| Market Cap (mil) | 401.75 |
| Beta | 1.10 |
| Outstanding shares (mil) | 2.02 |
| Enterprise Value (mil) | 489.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.78% |
| Cost of Debt | 8.61% |
| WACC | 9.86% |