As of 2024-12-15, the Intrinsic Value of Foresight 4 VCT PLC (FTF.L) is 71.49 GBP. This FTF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.50 GBP, the upside of Foresight 4 VCT PLC is 41.60%.

The range of the Intrinsic Value is 59.96 - 95.33 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	59.96 - 95.33	71.49	41.6%
DCF (Growth 10y)	60.61 - 90.63	70.47	39.5%
DCF (EBITDA 5y)	50.00 - 52.87	51.83	2.6%
DCF (EBITDA 10y)	53.35 - 57.45	55.64	10.2%
Fair Value	26.40 - 26.40	26.40	-47.71%
P/E	16.16 - 47.84	33.33	-34.0%
EV/EBITDA	43.67 - 66.27	57.27	13.4%
EPV	59.61 - 67.46	63.53	25.8%
DDM - Stable	32.04 - 73.05	52.54	4.0%
DDM - Multi	17.71 - 30.14	22.20	-56.0%