As of 2026-02-18, the Intrinsic Value of First Property Group PLC (FPO.L) is 1.37 GBP. This FPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16.50 GBP, the upside of First Property Group PLC is -91.70%.
The range of the Intrinsic Value is (1.26) - 30.79 GBP
Based on its market price of 16.50 GBP and our intrinsic valuation, First Property Group PLC (FPO.L) is overvalued by 91.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.04) - 0.09 | (3.70) | -122.4% |
| DCF (Growth 10y) | (1.26) - 30.79 | 1.37 | -91.7% |
| DCF (EBITDA 5y) | (1.30) - 2.66 | 0.51 | -96.9% |
| DCF (EBITDA 10y) | (0.72) - 3.96 | 1.35 | -91.8% |
| Fair Value | 7.68 - 7.68 | 7.68 | -53.45% |
| P/E | 19.39 - 36.27 | 25.81 | 56.4% |
| EV/EBITDA | (1.57) - 11.39 | 3.12 | -81.1% |
| EPV | 37.00 - 50.32 | 43.66 | 164.6% |
| DDM - Stable | 23.16 - 136.45 | 79.81 | 383.7% |
| DDM - Multi | 32.70 - 148.63 | 53.47 | 224.1% |
| Market Cap (mil) | 24.39 |
| Beta | 0.48 |
| Outstanding shares (mil) | 1.48 |
| Enterprise Value (mil) | 30.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.83% |
| Cost of Debt | 5.67% |
| WACC | 6.24% |