As of 2024-12-13, the Intrinsic Value of Frasers Group PLC (FRAS.L) is
842.21 GBP. This FRAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 624.00 GBP, the upside of Frasers Group PLC is
35.00%.
The range of the Intrinsic Value is 592.04 - 1,330.79 GBP
842.21 GBP
Intrinsic Value
FRAS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
592.04 - 1,330.79 |
842.21 |
35.0% |
| DCF (Growth 10y) |
838.32 - 1,711.45 |
1,136.15 |
82.1% |
| DCF (EBITDA 5y) |
741.96 - 1,105.62 |
858.93 |
37.6% |
| DCF (EBITDA 10y) |
912.33 - 1,359.79 |
1,067.92 |
71.1% |
| Fair Value |
2,207.93 - 2,207.93 |
2,207.93 |
253.83% |
| P/E |
937.64 - 2,146.10 |
1,528.38 |
144.9% |
| EV/EBITDA |
627.49 - 2,808.93 |
1,369.75 |
119.5% |
| EPV |
644.64 - 887.04 |
765.84 |
22.7% |
| DDM - Stable |
571.13 - 1,278.10 |
924.61 |
48.2% |
| DDM - Multi |
652.06 - 1,160.97 |
837.67 |
34.2% |
FRAS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,690.53 |
| Beta |
1.16 |
| Outstanding shares (mil) |
4.31 |
| Enterprise Value (mil) |
3,784.43 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.52% |
| Cost of Debt |
4.46% |
| WACC |
8.03% |