As of 2025-11-18, the Intrinsic Value of Foresight 4 VCT PLC (FTF.L) is 32.98 GBP. This FTF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.80 GBP, the upside of Foresight 4 VCT PLC is -29.50%.
The range of the Intrinsic Value is 28.93 - 41.79 GBP
Based on its market price of 46.80 GBP and our intrinsic valuation, Foresight 4 VCT PLC (FTF.L) is overvalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.93 - 41.79 | 32.98 | -29.5% |
| DCF (Growth 10y) | 31.72 - 45.79 | 36.18 | -22.7% |
| DCF (EBITDA 5y) | 27.35 - 32.42 | 28.49 | -39.1% |
| DCF (EBITDA 10y) | 30.23 - 36.32 | 31.81 | -32.0% |
| Fair Value | 10.84 - 10.84 | 10.84 | -76.84% |
| P/E | 1.47 - 16.05 | 6.35 | -86.4% |
| EV/EBITDA | 21.07 - 35.46 | 25.54 | -45.4% |
| EPV | 42.31 - 48.02 | 45.17 | -3.5% |
| DDM - Stable | 2.51 - 5.82 | 4.17 | -91.1% |
| DDM - Multi | 41.77 - 47.69 | 44.13 | -5.7% |
| Market Cap (mil) | 147.47 |
| Beta | 0.02 |
| Outstanding shares (mil) | 3.15 |
| Enterprise Value (mil) | 94.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.90% |
| Cost of Debt | 5.00% |
| WACC | 8.48% |