As of 2024-12-12, the Intrinsic Value of Foresight Solar & Technology VCT PLC (FTSV.L) is
26.34 GBP. This FTSV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.50 GBP, the upside of Foresight Solar & Technology VCT PLC is
485.40%.
The range of the Intrinsic Value is 22.49 - 32.03 GBP
26.34 GBP
Intrinsic Value
FTSV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.49 - 32.03 |
26.34 |
485.4% |
| DCF (Growth 10y) |
25.38 - 35.40 |
29.44 |
554.3% |
| DCF (EBITDA 5y) |
11.42 - 18.02 |
12.73 |
182.8% |
| DCF (EBITDA 10y) |
16.20 - 22.53 |
17.70 |
293.3% |
| Fair Value |
53.48 - 53.48 |
53.48 |
1,088.41% |
| P/E |
6.89 - 18.31 |
10.76 |
139.1% |
| EV/EBITDA |
6.22 - 15.67 |
8.47 |
88.2% |
| EPV |
(2.19) - (2.98) |
(2.58) |
-157.4% |
| DDM - Stable |
12.31 - 24.34 |
18.32 |
307.2% |
| DDM - Multi |
27.88 - 35.43 |
30.92 |
587.1% |
FTSV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.45 |
| Beta |
0.34 |
| Outstanding shares (mil) |
5.66 |
| Enterprise Value (mil) |
20.01 |
| Market risk premium |
6.41% |
| Cost of Equity |
10.54% |
| Cost of Debt |
5.00% |
| WACC |
7.29% |