As of 2025-07-04, the Intrinsic Value of Frasers Group PLC (FRAS.L) is 819.01 GBP. This FRAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 691.50 GBP, the upside of Frasers Group PLC is 18.40%.
The range of the Intrinsic Value is 559.35 - 1,347.67 GBP
Based on its market price of 691.50 GBP and our intrinsic valuation, Frasers Group PLC (FRAS.L) is undervalued by 18.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 559.35 - 1,347.67 | 819.01 | 18.4% |
| DCF (Growth 10y) | 794.15 - 1,733.47 | 1,105.98 | 59.9% |
| DCF (EBITDA 5y) | 767.00 - 1,070.58 | 918.90 | 32.9% |
| DCF (EBITDA 10y) | 918.53 - 1,331.75 | 1,115.69 | 61.3% |
| Fair Value | 2,285.94 - 2,285.94 | 2,285.94 | 230.58% |
| P/E | 913.10 - 1,799.49 | 1,260.84 | 82.3% |
| EV/EBITDA | 672.96 - 2,140.27 | 1,145.82 | 65.7% |
| EPV | 618.97 - 906.09 | 762.53 | 10.3% |
| DDM - Stable | 557.07 - 1,312.47 | 934.77 | 35.2% |
| DDM - Multi | 626.40 - 1,190.72 | 825.32 | 19.4% |
| Market Cap (mil) | 2,879.81 |
| Beta | 1.11 |
| Outstanding shares (mil) | 4.16 |
| Enterprise Value (mil) | 3,973.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.88% |
| Cost of Debt | 4.46% |
| WACC | 8.31% |