As of 2024-12-12, the Intrinsic Value of Fresnillo PLC (FRES.L) is
449.59 GBP. This FRES.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 699.00 GBP, the upside of Fresnillo PLC is
-35.70%.
The range of the Intrinsic Value is 278.87 - 1,083.14 GBP
449.59 GBP
Intrinsic Value
FRES.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
278.87 - 1,083.14 |
449.59 |
-35.7% |
| DCF (Growth 10y) |
310.85 - 1,107.68 |
480.97 |
-31.2% |
| DCF (EBITDA 5y) |
358.55 - 555.62 |
516.12 |
-26.2% |
| DCF (EBITDA 10y) |
438.05 - 700.48 |
628.74 |
-10.1% |
| Fair Value |
130.38 - 130.38 |
130.38 |
-81.35% |
| P/E |
116.35 - 514.22 |
305.38 |
-56.3% |
| EV/EBITDA |
278.79 - 548.85 |
457.57 |
-34.5% |
| EPV |
313.84 - 414.20 |
364.02 |
-47.9% |
| DDM - Stable |
317.50 - 1,376.55 |
847.03 |
21.2% |
| DDM - Multi |
350.45 - 1,164.90 |
536.89 |
-23.2% |
FRES.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,213.75 |
| Beta |
1.26 |
| Outstanding shares (mil) |
7.46 |
| Enterprise Value (mil) |
5,379.82 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.23% |
| Cost of Debt |
5.18% |
| WACC |
6.76% |