As of 2026-03-09, the Intrinsic Value of Filtronic PLC (FTC.L) is 121.01 GBP. This FTC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.50 GBP, the upside of Filtronic PLC is -36.80%.
The range of the Intrinsic Value is 81.03 - 260.27 GBP
Based on its market price of 191.50 GBP and our intrinsic valuation, Filtronic PLC (FTC.L) is overvalued by 36.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.03 - 260.27 | 121.01 | -36.8% |
| DCF (Growth 10y) | 104.22 - 322.18 | 153.19 | -20.0% |
| DCF (EBITDA 5y) | 65.44 - 127.22 | 74.33 | -61.2% |
| DCF (EBITDA 10y) | 85.11 - 160.51 | 98.67 | -48.5% |
| Fair Value | 109.53 - 109.53 | 109.53 | -42.81% |
| P/E | 91.48 - 136.77 | 115.15 | -39.9% |
| EV/EBITDA | 34.58 - 125.06 | 65.80 | -65.6% |
| EPV | 69.57 - 95.70 | 82.63 | -56.9% |
| DDM - Stable | 46.32 - 205.85 | 126.08 | -34.2% |
| DDM - Multi | 73.21 - 256.55 | 114.34 | -40.3% |
| Market Cap (mil) | 435.49 |
| Beta | 1.68 |
| Outstanding shares (mil) | 2.27 |
| Enterprise Value (mil) | 428.65 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.27% |
| Cost of Debt | 7.90% |
| WACC | 8.24% |