As of 2024-12-13, the Intrinsic Value of Franchise Brands PLC (FRAN.L) is 65.51 GBP. This FRAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.50 GBP, the upside of Franchise Brands PLC is -58.40%.

The range of the Intrinsic Value is 18.38 - 617.22 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	18.38 - 617.22	65.51	-58.4%
DCF (Growth 10y)	46.04 - 1,040.96	123.76	-21.4%
DCF (EBITDA 5y)	48.35 - 114.72	78.44	-50.2%
DCF (EBITDA 10y)	69.38 - 229.80	130.26	-17.3%
Fair Value	80.77 - 80.77	80.77	-48.71%
P/E	37.92 - 56.42	48.25	-69.4%
EV/EBITDA	15.97 - 182.81	105.00	-33.3%
EPV	21.71 - 136.77	79.24	-49.7%
DDM - Stable	50.65 - 265.42	158.03	0.3%
DDM - Multi	103.93 - 416.45	165.56	5.1%