Is FRTA undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Forterra Inc (FRTA) is 26.65 USD. This FRTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.00 USD, the upside of Forterra Inc is 11.10%. This means that FRTA is undervalued by 11.10%.
The range of the Intrinsic Value is 18.12 - 42.94 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.12 - 42.94 | 26.65 | 11.1% |
| DCF (Growth 10y) | 22.72 - 47.62 | 31.35 | 30.6% |
| DCF (EBITDA 5y) | 17.11 - 29.55 | 23.06 | -3.9% |
| DCF (EBITDA 10y) | 21.06 - 34.12 | 27.14 | 13.1% |
| Fair Value | 8.66 - 8.66 | 8.66 | -63.92% |
| P/E | 20.58 - 26.48 | 23.94 | -0.3% |
| EV/EBITDA | 14.27 - 33.27 | 23.78 | -0.9% |
| EPV | 17.90 - 25.45 | 21.68 | -9.7% |
| DDM - Stable | 11.81 - 27.89 | 19.85 | -17.3% |
| DDM - Multi | 11.72 - 22.07 | 15.37 | -36.0% |
| Market Cap (mil) | 1,607.28 |
| Beta | 2.15 |
| Outstanding shares (mil) | 66.97 |
| Enterprise Value (mil) | 2,602.94 |
| Market risk premium | 4.24% |
| Cost of Equity | 9.95% |
| Cost of Debt | 5.73% |
| WACC | 7.73% |