As of 2024-12-15, the Intrinsic Value of Focusrite PLC (TUNE.L) is
307.52 GBP. This TUNE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 272.50 GBP, the upside of Focusrite PLC is
12.90%.
The range of the Intrinsic Value is 212.52 - 533.82 GBP
307.52 GBP
Intrinsic Value
TUNE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
212.52 - 533.82 |
307.52 |
12.9% |
| DCF (Growth 10y) |
251.59 - 589.16 |
352.54 |
29.4% |
| DCF (EBITDA 5y) |
158.16 - 270.23 |
195.15 |
-28.4% |
| DCF (EBITDA 10y) |
212.51 - 355.35 |
262.35 |
-3.7% |
| Fair Value |
494.82 - 494.82 |
494.82 |
81.59% |
| P/E |
174.18 - 442.90 |
266.94 |
-2.0% |
| EV/EBITDA |
210.03 - 378.60 |
273.39 |
0.3% |
| EPV |
448.30 - 705.24 |
576.77 |
111.7% |
| DDM - Stable |
124.62 - 378.55 |
251.58 |
-7.7% |
| DDM - Multi |
215.46 - 505.04 |
301.57 |
10.7% |
TUNE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
162.77 |
| Beta |
0.94 |
| Outstanding shares (mil) |
0.60 |
| Enterprise Value (mil) |
196.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.91% |
| Cost of Debt |
5.00% |
| WACC |
8.80% |