Is FRAN.L undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Franchise Brands PLC (FRAN.L) is 66.94 GBP. This FRAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.00 GBP, the upside of Franchise Brands PLC is -54.50%. This means that FRAN.L is overvalued by 54.50%.

The range of the Intrinsic Value is 18.11 - 819.23 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	18.11 - 819.23	66.94	-54.5%
DCF (Growth 10y)	45.52 - 1,379.87	126.18	-14.2%
DCF (EBITDA 5y)	47.71 - 112.27	73.17	-50.2%
DCF (EBITDA 10y)	68.52 - 229.58	125.08	-14.9%
Fair Value	80.50 - 80.50	80.50	-45.24%
P/E	26.52 - 56.23	40.60	-72.4%
EV/EBITDA	14.18 - 175.21	88.16	-40.0%
EPV	21.45 - 145.17	83.31	-43.3%
DDM - Stable	54.07 - 371.40	212.73	44.7%
DDM - Multi	111.56 - 586.32	186.48	26.9%