As of 2025-07-04, 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
Based on its market price of 4.50 GBP and our intrinsic valuation, Foresight Solar & Technology VCT PLC (FTSV.L) is undervalued by 485.40%.
| 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) | 12.44 - 19.23 | 15.54 | 245.3% |
| DCF (EBITDA 10y) | 16.96 - 23.51 | 19.89 | 342.1% |
| Fair Value | 53.48 - 53.48 | 53.48 | 1,088.41% |
| P/E | 7.87 - 14.08 | 9.83 | 118.5% |
| EV/EBITDA | 7.55 - 16.74 | 11.91 | 164.7% |
| 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% |
| 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% |