As of 2024-12-15, the Intrinsic Value of Fulham Shore PLC (FUL.L) is
15.51 GBP. This FUL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.05 GBP, the upside of Fulham Shore PLC is
10.40%.
The range of the Intrinsic Value is 6.00 - 45.12 GBP
15.51 GBP
Intrinsic Value
FUL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.00 - 45.12 |
15.51 |
10.4% |
| DCF (Growth 10y) |
11.21 - 55.47 |
22.00 |
56.6% |
| DCF (EBITDA 5y) |
7.76 - 9.97 |
8.38 |
-40.4% |
| DCF (EBITDA 10y) |
11.97 - 15.16 |
13.04 |
-7.2% |
| Fair Value |
1.41 - 1.41 |
1.41 |
-89.95% |
| P/E |
5.22 - 11.69 |
8.19 |
-41.7% |
| EV/EBITDA |
6.50 - 16.39 |
11.43 |
-18.6% |
| EPV |
8.95 - 11.88 |
10.42 |
-25.9% |
| DDM - Stable |
3.44 - 15.73 |
9.59 |
-31.8% |
| DDM - Multi |
6.37 - 22.69 |
9.95 |
-29.2% |
FUL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
88.92 |
| Beta |
1.18 |
| Outstanding shares (mil) |
6.33 |
| Enterprise Value (mil) |
179.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.18% |
| Cost of Debt |
7.86% |
| WACC |
6.15% |