As of 2025-12-24, the Intrinsic Value of Ferrexpo PLC (FXPO.L) is 10.47 GBP. This FXPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.20 GBP, the upside of Ferrexpo PLC is -85.50%.
The range of the Intrinsic Value is 6.92 - 23.89 GBP
Based on its market price of 72.20 GBP and our intrinsic valuation, Ferrexpo PLC (FXPO.L) is overvalued by 85.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.92 - 23.89 | 10.47 | -85.5% |
| DCF (Growth 10y) | 49.78 - 188.95 | 79.12 | 9.6% |
| DCF (EBITDA 5y) | 91.52 - 145.64 | 135.41 | 87.5% |
| DCF (EBITDA 10y) | 124.87 - 212.13 | 188.97 | 161.7% |
| Fair Value | -195.29 - -195.29 | -195.29 | -370.49% |
| P/E | (679.62) - 18.90 | (402.96) | -658.1% |
| EV/EBITDA | (188.67) - 180.44 | (65.97) | -191.4% |
| EPV | 18.26 - 21.84 | 20.05 | -72.2% |
| DDM - Stable | (505.06) - (2,430.61) | (1,467.83) | -2133.0% |
| DDM - Multi | 123.88 - 463.72 | 195.57 | 170.9% |
| Market Cap (mil) | 416.57 |
| Beta | 2.65 |
| Outstanding shares (mil) | 5.77 |
| Enterprise Value (mil) | 379.54 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.43% |
| Cost of Debt | 7.12% |
| WACC | 7.41% |