As of 2024-12-15, the Intrinsic Value of Future PLC (FUTR.L) is
1,430.02 GBP. This FUTR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 965.50 GBP, the upside of Future PLC is
48.10%.
The range of the Intrinsic Value is 1,130.27 - 1,907.02 GBP
1,430.02 GBP
Intrinsic Value
FUTR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,130.27 - 1,907.02 |
1,430.02 |
48.1% |
| DCF (Growth 10y) |
1,448.93 - 2,374.98 |
1,807.75 |
87.2% |
| DCF (EBITDA 5y) |
463.17 - 864.86 |
673.67 |
-30.2% |
| DCF (EBITDA 10y) |
876.50 - 1,364.78 |
1,116.54 |
15.6% |
| Fair Value |
2,020.41 - 2,020.41 |
2,020.41 |
109.26% |
| P/E |
845.34 - 1,571.01 |
1,192.85 |
23.5% |
| EV/EBITDA |
310.62 - 971.96 |
683.36 |
-29.2% |
| EPV |
1,831.53 - 2,608.38 |
2,219.96 |
129.9% |
| DDM - Stable |
550.33 - 1,082.92 |
816.63 |
-15.4% |
| DDM - Multi |
745.57 - 1,173.96 |
914.54 |
-5.3% |
FUTR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,083.58 |
| Beta |
1.75 |
| Outstanding shares (mil) |
1.12 |
| Enterprise Value (mil) |
1,420.58 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.00% |
| Cost of Debt |
9.33% |
| WACC |
8.24% |