As of 2025-06-01, the Intrinsic Value of Franchise Brands PLC (FRAN.L) is 77.24 GBP. This FRAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.00 GBP, the upside of Franchise Brands PLC is -49.20%.
The range of the Intrinsic Value is 27.90 - 418.31 GBP
Based on its market price of 152.00 GBP and our intrinsic valuation, Franchise Brands PLC (FRAN.L) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.90 - 418.31 | 77.24 | -49.2% |
| DCF (Growth 10y) | 50.60 - 620.24 | 122.38 | -19.5% |
| DCF (EBITDA 5y) | 59.68 - 165.60 | 102.58 | -32.5% |
| DCF (EBITDA 10y) | 73.33 - 272.85 | 142.99 | -5.9% |
| Fair Value | 97.96 - 97.96 | 97.96 | -35.55% |
| P/E | 35.27 - 64.41 | 46.55 | -69.4% |
| EV/EBITDA | 53.81 - 232.91 | 126.89 | -16.5% |
| EPV | 52.38 - 209.45 | 130.91 | -13.9% |
| DDM - Stable | 40.95 - 131.39 | 86.17 | -43.3% |
| DDM - Multi | 98.04 - 232.49 | 136.59 | -10.1% |
| Market Cap (mil) | 282.55 |
| Beta | 0.61 |
| Outstanding shares (mil) | 1.86 |
| Enterprise Value (mil) | 357.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.19% |
| Cost of Debt | 35.25% |
| WACC | 12.53% |