As of 2026-02-18, the Intrinsic Value of Grafton Group PLC (GFTU.L) is 817.65 GBP. This GFTU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 980.90 GBP, the upside of Grafton Group PLC is -16.60%.
The range of the Intrinsic Value is 592.43 - 1,278.94 GBP
Based on its market price of 980.90 GBP and our intrinsic valuation, Grafton Group PLC (GFTU.L) is overvalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 592.43 - 1,278.94 | 817.65 | -16.6% |
| DCF (Growth 10y) | 715.56 - 1,438.48 | 955.12 | -2.6% |
| DCF (EBITDA 5y) | 635.78 - 942.56 | 785.30 | -19.9% |
| DCF (EBITDA 10y) | 746.83 - 1,125.28 | 922.52 | -6.0% |
| Fair Value | 1,747.75 - 1,747.75 | 1,747.75 | 78.18% |
| P/E | 1,245.01 - 2,078.84 | 1,524.92 | 55.5% |
| EV/EBITDA | 810.77 - 1,320.04 | 1,033.33 | 5.3% |
| EPV | 1,606.25 - 2,248.41 | 1,927.33 | 96.5% |
| DDM - Stable | 440.88 - 1,078.25 | 759.56 | -22.6% |
| DDM - Multi | 600.04 - 1,089.41 | 769.09 | -21.6% |
| Market Cap (mil) | 1,826.71 |
| Beta | 0.95 |
| Outstanding shares (mil) | 1.86 |
| Enterprise Value (mil) | 2,123.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.68% |
| Cost of Debt | 4.53% |
| WACC | 8.83% |