As of 2024-12-15, the Intrinsic Value of Frp Advisory Group PLC (FRP.L) is
165.02 GBP. This FRP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 150.00 GBP, the upside of Frp Advisory Group PLC is
10.00%.
The range of the Intrinsic Value is 126.70 - 248.23 GBP
165.02 GBP
Intrinsic Value
FRP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
126.70 - 248.23 |
165.02 |
10.0% |
| DCF (Growth 10y) |
173.29 - 335.91 |
224.94 |
50.0% |
| DCF (EBITDA 5y) |
167.67 - 311.52 |
235.73 |
57.2% |
| DCF (EBITDA 10y) |
198.34 - 365.84 |
274.13 |
82.8% |
| Fair Value |
213.67 - 213.67 |
213.67 |
42.45% |
| P/E |
78.97 - 136.64 |
108.46 |
-27.7% |
| EV/EBITDA |
145.78 - 345.93 |
222.16 |
48.1% |
| EPV |
163.11 - 216.98 |
190.04 |
26.7% |
| DDM - Stable |
73.60 - 204.86 |
139.23 |
-7.2% |
| DDM - Multi |
125.02 - 259.08 |
167.47 |
11.6% |
FRP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
386.11 |
| Beta |
0.28 |
| Outstanding shares (mil) |
2.57 |
| Enterprise Value (mil) |
364.50 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.02% |
| WACC |
7.83% |