As of 2025-10-22, the Intrinsic Value of James Fisher and Sons PLC (FSJ.L) is 1,131.65 GBP. This FSJ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 388.00 GBP, the upside of James Fisher and Sons PLC is 191.70%.
The range of the Intrinsic Value is 776.50 - 1,889.79 GBP
Based on its market price of 388.00 GBP and our intrinsic valuation, James Fisher and Sons PLC (FSJ.L) is undervalued by 191.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 776.50 - 1,889.79 | 1,131.65 | 191.7% |
| DCF (Growth 10y) | 891.09 - 2,099.13 | 1,278.38 | 229.5% |
| DCF (EBITDA 5y) | 570.74 - 968.91 | 800.32 | 106.3% |
| DCF (EBITDA 10y) | 751.28 - 1,306.25 | 1,024.43 | 164.0% |
| Fair Value | 449.74 - 449.74 | 449.74 | 15.91% |
| P/E | 1,100.97 - 1,435.58 | 1,230.16 | 217.1% |
| EV/EBITDA | 163.15 - 891.47 | 507.18 | 30.7% |
| EPV | 337.79 - 845.17 | 591.48 | 52.4% |
| DDM - Stable | 555.17 - 1,032.04 | 793.61 | 104.5% |
| DDM - Multi | 649.31 - 966.94 | 778.90 | 100.7% |
| Market Cap (mil) | 192.82 |
| Beta | 0.05 |
| Outstanding shares (mil) | 0.50 |
| Enterprise Value (mil) | 335.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.09% |
| Cost of Debt | 10.40% |
| WACC | 9.33% |