As of 2024-12-13, the Intrinsic Value of Forterra PLC (FORT.L) is
168.23 GBP. This FORT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 178.20 GBP, the upside of Forterra PLC is
-5.60%.
The range of the Intrinsic Value is 118.83 - 267.02 GBP
168.23 GBP
Intrinsic Value
FORT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.83 - 267.02 |
168.23 |
-5.6% |
| DCF (Growth 10y) |
134.80 - 274.49 |
181.88 |
2.1% |
| DCF (EBITDA 5y) |
185.57 - 251.71 |
221.33 |
24.2% |
| DCF (EBITDA 10y) |
181.98 - 258.29 |
220.46 |
23.7% |
| Fair Value |
94.17 - 94.17 |
94.17 |
-47.15% |
| P/E |
50.33 - 154.88 |
89.97 |
-49.5% |
| EV/EBITDA |
107.60 - 239.15 |
166.48 |
-6.6% |
| EPV |
40.83 - 67.00 |
53.91 |
-69.7% |
| DDM - Stable |
27.06 - 64.51 |
45.78 |
-74.3% |
| DDM - Multi |
92.54 - 172.88 |
120.70 |
-32.3% |
FORT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
378.45 |
| Beta |
2.18 |
| Outstanding shares (mil) |
2.12 |
| Enterprise Value (mil) |
501.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.00% |
| Cost of Debt |
8.79% |
| WACC |
9.97% |