As of 2025-07-06, the Intrinsic Value of FW Thorpe PLC (TFW.L) is 355.73 GBP. This TFW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 339.00 GBP, the upside of FW Thorpe PLC is 4.90%.
The range of the Intrinsic Value is 279.38 - 514.14 GBP
Based on its market price of 339.00 GBP and our intrinsic valuation, FW Thorpe PLC (TFW.L) is undervalued by 4.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 279.38 - 514.14 | 355.73 | 4.9% |
| DCF (Growth 10y) | 314.57 - 553.86 | 393.19 | 16.0% |
| DCF (EBITDA 5y) | 271.84 - 380.30 | 318.34 | -6.1% |
| DCF (EBITDA 10y) | 307.50 - 432.64 | 360.34 | 6.3% |
| Fair Value | 218.35 - 218.35 | 218.35 | -35.59% |
| P/E | 349.78 - 401.86 | 372.45 | 9.9% |
| EV/EBITDA | 306.56 - 1,140.11 | 642.92 | 89.7% |
| EPV | 265.98 - 351.05 | 308.52 | -9.0% |
| DDM - Stable | 177.62 - 471.19 | 324.40 | -4.3% |
| DDM - Multi | 227.12 - 450.67 | 300.22 | -11.4% |
| Market Cap (mil) | 370.87 |
| Beta | -0.13 |
| Outstanding shares (mil) | 1.09 |
| Enterprise Value (mil) | 338.79 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.61% |
| Cost of Debt | 7.16% |
| WACC | 8.57% |