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
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% |
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% |