As of 2025-06-07, the Intrinsic Value of TechnipFMC PLC (FTI) is 40.11 USD. This FTI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.52 USD, the upside of TechnipFMC PLC is 23.30%.
The range of the Intrinsic Value is 31.87 - 54.51 USD
Based on its market price of 32.52 USD and our intrinsic valuation, TechnipFMC PLC (FTI) is undervalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.87 - 54.51 | 40.11 | 23.3% |
| DCF (Growth 10y) | 40.73 - 69.43 | 51.21 | 57.5% |
| DCF (EBITDA 5y) | 21.23 - 28.16 | 23.62 | -27.4% |
| DCF (EBITDA 10y) | 30.64 - 41.27 | 34.64 | 6.5% |
| Fair Value | 49.44 - 49.44 | 49.44 | 52.02% |
| P/E | 33.42 - 45.36 | 38.43 | 18.2% |
| EV/EBITDA | (20.75) - 28.77 | 1.58 | -95.1% |
| EPV | 14.85 - 21.03 | 17.94 | -44.8% |
| DDM - Stable | 15.08 - 33.68 | 24.38 | -25.0% |
| DDM - Multi | 25.69 - 46.29 | 33.20 | 2.1% |
| Market Cap (mil) | 13,633.36 |
| Beta | 1.29 |
| Outstanding shares (mil) | 419.23 |
| Enterprise Value (mil) | 13,499.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 5.98% |
| WACC | 7.96% |