As of 2024-12-12, the Intrinsic Value of Foresight VCT PLC (FTV.L) is
112.52 GBP. This FTV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.50 GBP, the upside of Foresight VCT PLC is
53.10%.
The range of the Intrinsic Value is 101.55 - 127.49 GBP
112.52 GBP
Intrinsic Value
FTV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.55 - 127.49 |
112.52 |
53.1% |
| DCF (Growth 10y) |
120.50 - 150.04 |
133.03 |
81.0% |
| DCF (EBITDA 5y) |
86.16 - 102.91 |
94.02 |
27.9% |
| DCF (EBITDA 10y) |
106.32 - 126.24 |
115.57 |
57.2% |
| Fair Value |
201.33 - 201.33 |
201.33 |
173.92% |
| P/E |
70.39 - 142.03 |
86.80 |
18.1% |
| EV/EBITDA |
87.62 - 164.56 |
125.75 |
71.1% |
| EPV |
109.10 - 123.22 |
116.16 |
58.0% |
| DDM - Stable |
49.38 - 87.67 |
68.53 |
-6.8% |
| DDM - Multi |
56.24 - 72.52 |
63.11 |
-14.1% |
FTV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
200.55 |
| Beta |
0.10 |
| Outstanding shares (mil) |
2.73 |
| Enterprise Value (mil) |
141.57 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.34% |
| Cost of Debt |
5.00% |
| WACC |
7.20% |