As of 2026-04-01, the Intrinsic Value of FDM Group (Holdings) PLC (FDM.L) is 76.29 GBP. This FDM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.60 GBP, the upside of FDM Group (Holdings) PLC is -23.40%.
The range of the Intrinsic Value is 63.30 - 101.10 GBP
Based on its market price of 99.60 GBP and our intrinsic valuation, FDM Group (Holdings) PLC (FDM.L) is overvalued by 23.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.30 - 101.10 | 76.29 | -23.4% |
| DCF (Growth 10y) | 66.41 - 101.18 | 78.51 | -21.2% |
| DCF (EBITDA 5y) | 61.21 - 76.80 | 67.96 | -31.8% |
| DCF (EBITDA 10y) | 65.57 - 83.21 | 73.16 | -26.5% |
| Fair Value | 23.38 - 23.38 | 23.38 | -76.53% |
| P/E | 77.04 - 97.34 | 89.10 | -10.5% |
| EV/EBITDA | 75.77 - 146.25 | 106.65 | 7.1% |
| EPV | 244.74 - 318.91 | 281.83 | 183.0% |
| DDM - Stable | 31.02 - 74.19 | 52.61 | -47.2% |
| DDM - Multi | 75.84 - 107.56 | 87.20 | -12.4% |
| Market Cap (mil) | 120.77 |
| Beta | 1.18 |
| Outstanding shares (mil) | 1.21 |
| Enterprise Value (mil) | 105.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.11% |
| Cost of Debt | 5.33% |
| WACC | 9.21% |