As of 2026-10-15, the Intrinsic Value of Frasers Group PLC (FRAS.L) is 604.06 GBP. This FRAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 848.00 GBP, the upside of Frasers Group PLC is -28.80%.
The range of the Intrinsic Value is 380.73 - 1,041.55 GBP
Based on its market price of 848.00 GBP and our intrinsic valuation, Frasers Group PLC (FRAS.L) is overvalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 380.73 - 1,041.55 | 604.06 | -28.8% |
| DCF (Growth 10y) | 574.14 - 1,325.39 | 830.33 | -2.1% |
| DCF (EBITDA 5y) | 907.59 - 1,232.86 | 1,111.58 | 31.1% |
| DCF (EBITDA 10y) | 1,054.88 - 1,523.35 | 1,318.43 | 55.5% |
| Fair Value | 2,265.24 - 2,265.24 | 2,265.24 | 167.13% |
| P/E | 924.02 - 1,335.58 | 1,101.81 | 29.9% |
| EV/EBITDA | 446.48 - 1,507.68 | 887.27 | 4.6% |
| EPV | 141.62 - 338.83 | 240.22 | -71.7% |
| DDM - Stable | 525.14 - 1,182.44 | 853.79 | 0.7% |
| DDM - Multi | 926.75 - 1,682.38 | 1,201.01 | 41.6% |
| Market Cap (mil) | 3,509.57 |
| Beta | 1.49 |
| Outstanding shares (mil) | 4.14 |
| Enterprise Value (mil) | 5,650.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.49% |
| Cost of Debt | 5.64% |
| WACC | 8.43% |