As of 2025-07-04, the Intrinsic Value of Foresight 4 VCT PLC (FTF.L) is 70.03 GBP. This FTF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.60 GBP, the upside of Foresight 4 VCT PLC is 53.6%.

The range of the Intrinsic Value is 60.33 - 86.6 GBP.

Is FTF.L undervalued or overvalued?

Based on its market price of 45.60 GBP and our intrinsic valuation, Foresight 4 VCT PLC (FTF.L) is undervalued by 53.6%.

45.60 GBP

Stock Price

70.03 GBP

Intrinsic Value

Intrinsic Value Details

FTF.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	60.33 - 86.6	70.03	53.6%
DCF (Growth Exit 10Y)	66.89 - 92.79	76.53	67.8%
DCF (EBITDA Exit 5Y)	54.28 - 61.71	57.84	26.8%
DCF (EBITDA Exit 10Y)	61.84 - 70.78	66.06	44.9%
Peter Lynch Fair Value	90.46 - 90.46	90.46	98.38%
P/E Multiples	12.88 - 48.32	26.99	-40.8%
EV/EBITDA Multiples	43.8 - 52.53	47.52	4.2%
Earnings Power Value	42.92 - 47.45	45.18	-0.9%
Dividend Discount Model - Stable	19.84 - 39.77	29.81	-34.6%
Dividend Discount Model - Multi Stages	42.31 - 53.73	46.87	2.8%

FTF.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Evli Pankki Oyj	24.31 - 35.2	28.67	55.8%
Symphony International Holdings Ltd	0.63 - 0.86	0.73	103.5%
Kings Arms Yard VCT PLC	14.53 - 21.52	16.93	-10.9%
Finlab AG	3.97 - 35.88	7.69	-44.7%
Livermore Investments Group Ltd	55.19 - 89.09	66.58	35.6%
Idsud SA	501.41 - 721.52	589.62	168.0%
Miton Global Opportunities PLC	269.34 - 269.34	269.34	-28.9%
Gresham House Strategic PLC	23.86 - 23.86	23.86	-98.4%

FTF.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	144
Beta	0.02
Outstanding shares (mil)	3
Enterprise Value (mil)	93

Market risk premium	6.5%
Cost of Equity	12.5%
Cost of Debt	5%
WACC	8.3%