TUNE.L
Focusrite PLC
Price:  
140.00 
GBP
Volume:  
721,550.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TUNE.L Intrinsic Value

5.50 %
Upside

What is the intrinsic value of TUNE.L?

As of 2025-05-03, the Intrinsic Value of Focusrite PLC (TUNE.L) is 147.68 GBP. This TUNE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.00 GBP, the upside of Focusrite PLC is 5.50%.

The range of the Intrinsic Value is 100.36 - 258.73 GBP

Is TUNE.L undervalued or overvalued?

Based on its market price of 140.00 GBP and our intrinsic valuation, Focusrite PLC (TUNE.L) is undervalued by 5.50%.

140.00 GBP
Stock Price
147.68 GBP
Intrinsic Value
Intrinsic Value Details

TUNE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.36 - 258.73 147.68 5.5%
DCF (Growth 10y) 138.14 - 332.04 196.50 40.4%
DCF (EBITDA 5y) 82.47 - 141.39 109.18 -22.0%
DCF (EBITDA 10y) 115.03 - 191.23 148.48 6.1%
Fair Value 110.00 - 110.00 110.00 -21.43%
P/E 55.09 - 86.02 70.76 -49.5%
EV/EBITDA 76.98 - 285.55 157.83 12.7%
EPV 486.52 - 693.17 589.85 321.3%
DDM - Stable 29.87 - 88.01 58.94 -57.9%
DDM - Multi 125.05 - 257.24 165.58 18.3%

TUNE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 82.98
Beta 1.16
Outstanding shares (mil) 0.59
Enterprise Value (mil) 103.83
Market risk premium 5.98%
Cost of Equity 9.41%
Cost of Debt 5.00%
WACC 7.59%