As of 2024-12-12, the Intrinsic Value of Foxtons Group PLC (FOXT.L) is
37.67 GBP. This FOXT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.20 GBP, the upside of Foxtons Group PLC is
-41.30%.
The range of the Intrinsic Value is 20.56 - 85.66 GBP
37.67 GBP
Intrinsic Value
FOXT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.56 - 85.66 |
37.67 |
-41.3% |
| DCF (Growth 10y) |
26.24 - 93.03 |
43.95 |
-31.5% |
| DCF (EBITDA 5y) |
17.37 - 33.01 |
26.61 |
-58.5% |
| DCF (EBITDA 10y) |
22.64 - 41.20 |
32.72 |
-49.0% |
| Fair Value |
63.26 - 63.26 |
63.26 |
-1.46% |
| P/E |
34.17 - 69.97 |
46.76 |
-27.2% |
| EV/EBITDA |
27.74 - 357.59 |
181.47 |
182.7% |
| EPV |
276.26 - 370.39 |
323.33 |
403.6% |
| DDM - Stable |
20.52 - 61.64 |
41.08 |
-36.0% |
| DDM - Multi |
24.19 - 54.63 |
33.33 |
-48.1% |
FOXT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
184.01 |
| Beta |
1.49 |
| Outstanding shares (mil) |
2.87 |
| Enterprise Value (mil) |
240.78 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.16% |
| Cost of Debt |
4.29% |
| WACC |
8.58% |