TUNE.L
Focusrite PLC
Price:  
168.50 
GBP
Volume:  
130,473.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TUNE.L Intrinsic Value

10.40 %
Upside

What is the intrinsic value of TUNE.L?

As of 2025-05-29, the Intrinsic Value of Focusrite PLC (TUNE.L) is 186.04 GBP. This TUNE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.50 GBP, the upside of Focusrite PLC is 10.40%.

The range of the Intrinsic Value is 126.14 - 331.18 GBP

Is TUNE.L undervalued or overvalued?

Based on its market price of 168.50 GBP and our intrinsic valuation, Focusrite PLC (TUNE.L) is undervalued by 10.40%.

168.50 GBP
Stock Price
186.04 GBP
Intrinsic Value
Intrinsic Value Details

TUNE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 126.14 - 331.18 186.04 10.4%
DCF (Growth 10y) 173.91 - 425.45 247.89 47.1%
DCF (EBITDA 5y) 100.60 - 160.34 130.93 -22.3%
DCF (EBITDA 10y) 141.02 - 220.24 179.26 6.4%
Fair Value 122.70 - 122.70 122.70 -27.18%
P/E 60.07 - 104.05 85.82 -49.1%
EV/EBITDA 110.13 - 317.36 190.94 13.3%
EPV 591.81 - 826.14 708.98 320.8%
DDM - Stable 37.65 - 114.82 76.23 -54.8%
DDM - Multi 156.92 - 334.06 209.87 24.6%

TUNE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 89.54
Beta 0.52
Outstanding shares (mil) 0.53
Enterprise Value (mil) 110.38
Market risk premium 5.98%
Cost of Equity 8.49%
Cost of Debt 5.00%
WACC 7.05%