As of 2024-12-12, the Intrinsic Value of Frontline Plc (FRO) is 40.02 USD. This Frontline valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.22 USD, the upside of Frontline Plc is 181.40%.

The range of the Intrinsic Value is 29.03 - 58.89 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	29.03 - 58.89	40.02	181.4%
DCF (Growth 10y)	33.92 - 65.33	45.53	220.2%
DCF (EBITDA 5y)	37.98 - 79.50	57.66	305.5%
DCF (EBITDA 10y)	43.02 - 88.48	63.45	346.2%
Fair Value	61.45 - 61.45	61.45	332.15%
P/E	31.12 - 45.63	38.97	174.0%
EV/EBITDA	18.20 - 61.01	38.98	174.1%
EPV	(9.87) - (7.30)	(8.59)	-160.4%
DDM - Stable	13.92 - 29.06	21.49	51.1%
DDM - Multi	26.23 - 41.25	31.96	124.7%