FOXT.L
Foxtons Group PLC
Price:  
63.60 
GBP
Volume:  
101,214.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOXT.L Intrinsic Value

32.80 %
Upside

Is FOXT.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Foxtons Group PLC (FOXT.L) is 84.45 GBP. This FOXT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.60 GBP, the upside of Foxtons Group PLC is 32.80%. This means that FOXT.L is undervalued by 32.80%.

The range of the Intrinsic Value is 62.18 - 128.48 GBP

63.60 GBP
Stock Price
84.45 GBP
Intrinsic Value
Intrinsic Value Details

FOXT.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.18 - 128.48 84.45 32.8%
DCF (Growth 10y) 78.57 - 150.51 102.94 61.8%
DCF (EBITDA 5y) 59.13 - 81.49 72.33 13.7%
DCF (EBITDA 10y) 75.07 - 103.41 90.59 42.4%
Fair Value 116.31 - 116.31 116.31 82.87%
P/E 64.01 - 103.21 68.62 7.9%
EV/EBITDA 68.29 - 111.77 86.63 36.2%
EPV 327.78 - 417.85 372.81 486.2%
DDM - Stable 35.89 - 84.26 60.08 -5.5%
DDM - Multi 48.23 - 86.90 61.93 -2.6%

FOXT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 194.46
Beta 1.48
Outstanding shares (mil) 3.06
Enterprise Value (mil) 246.87
Market risk premium 5.98%
Cost of Equity 9.02%
Cost of Debt 4.46%
WACC 7.74%