As of 2024-12-15, the Intrinsic Value of FW Thorpe PLC (TFW.L) is 297.24 GBP. This TFW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 322.00 GBP, the upside of FW Thorpe PLC is -7.70%.

The range of the Intrinsic Value is 233.62 - 426.50 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	233.62 - 426.50	297.24	-7.7%
DCF (Growth 10y)	261.59 - 452.97	325.34	1.0%
DCF (EBITDA 5y)	270.18 - 329.46	293.61	-8.8%
DCF (EBITDA 10y)	290.91 - 368.62	322.87	0.3%
Fair Value	141.13 - 141.13	141.13	-56.17%
P/E	265.33 - 321.60	302.78	-6.0%
EV/EBITDA	297.78 - 358.74	323.46	0.5%
EPV	208.89 - 268.40	238.64	-25.9%
DDM - Stable	155.00 - 405.08	280.04	-13.0%
DDM - Multi	197.09 - 388.24	260.21	-19.2%