As of 2025-05-31, the Intrinsic Value of FW Thorpe PLC (TFW.L) is 338.14 GBP. This TFW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 292.00 GBP, the upside of FW Thorpe PLC is 15.80%.
The range of the Intrinsic Value is 266.20 - 486.30 GBP
Based on its market price of 292.00 GBP and our intrinsic valuation, FW Thorpe PLC (TFW.L) is undervalued by 15.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 266.20 - 486.30 | 338.14 | 15.8% |
| DCF (Growth 10y) | 299.65 - 523.81 | 373.67 | 28.0% |
| DCF (EBITDA 5y) | 278.94 - 366.38 | 309.77 | 6.1% |
| DCF (EBITDA 10y) | 308.49 - 415.34 | 348.47 | 19.3% |
| Fair Value | 209.13 - 209.13 | 209.13 | -28.38% |
| P/E | 292.87 - 454.46 | 343.77 | 17.7% |
| EV/EBITDA | 294.28 - 1,103.95 | 618.45 | 111.8% |
| EPV | 253.54 - 333.79 | 293.66 | 0.6% |
| DDM - Stable | 169.06 - 444.86 | 306.96 | 5.1% |
| DDM - Multi | 216.08 - 425.27 | 284.87 | -2.4% |
| Market Cap (mil) | 333.55 |
| Beta | -0.19 |
| Outstanding shares (mil) | 1.14 |
| Enterprise Value (mil) | 301.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.67% |
| Cost of Debt | 7.16% |
| WACC | 8.63% |