As of 2024-12-11, the Intrinsic Value of Fuller Smith & Turner PLC (FSTA.L) is 508.17 GBP. This FSTA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 650.00 GBP, the upside of Fuller Smith & Turner PLC is -21.80%.

The range of the Intrinsic Value is 185.63 - 1,979.37 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	185.63 - 1,979.37	508.17	-21.8%
DCF (Growth 10y)	311.33 - 2,361.74	682.88	5.1%
DCF (EBITDA 5y)	362.27 - 730.70	548.66	-15.6%
DCF (EBITDA 10y)	429.46 - 890.91	649.78	-0.0%
Fair Value	399.87 - 399.87	399.87	-38.48%
P/E	226.29 - 585.40	373.04	-42.6%
EV/EBITDA	327.75 - 724.55	575.68	-11.4%
EPV	791.33 - 1,344.59	1,067.96	64.3%
DDM - Stable	138.57 - 530.06	334.32	-48.6%
DDM - Multi	197.43 - 515.43	277.93	-57.2%