As of 2025-07-01, the Intrinsic Value of Ferrexpo PLC (FXPO.L) is 65.24 GBP. This FXPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 46.45 GBP, the upside of Ferrexpo PLC is 40.50%.
The range of the Intrinsic Value is 41.64 - 129.68 GBP
Based on its market price of 46.45 GBP and our intrinsic valuation, Ferrexpo PLC (FXPO.L) is undervalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (46.66) - (20.43) | (27.54) | -159.3% |
| DCF (Growth 10y) | 41.64 - 129.68 | 65.24 | 40.5% |
| DCF (EBITDA 5y) | 50.56 - 132.52 | 92.59 | 99.3% |
| DCF (EBITDA 10y) | 78.13 - 200.56 | 138.19 | 197.5% |
| Fair Value | -32.12 - -32.12 | -32.12 | -169.15% |
| P/E | (85.96) - 12.48 | (51.53) | -210.9% |
| EV/EBITDA | 8.70 - 87.09 | 40.19 | -13.5% |
| EPV | 23.74 - 26.52 | 25.13 | -45.9% |
| DDM - Stable | (72.92) - (254.76) | (163.84) | -452.7% |
| DDM - Multi | 132.59 - 362.81 | 194.56 | 318.9% |
| Market Cap (mil) | 263.71 |
| Beta | 3.30 |
| Outstanding shares (mil) | 5.68 |
| Enterprise Value (mil) | 190.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.22% |
| Cost of Debt | 7.12% |
| WACC | 8.18% |