As of 2026-04-04, the Intrinsic Value of Fonix Mobile PLC (FNX.L) is 178.27 GBP. This FNX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.50 GBP, the upside of Fonix Mobile PLC is 13.90%.
The range of the Intrinsic Value is 147.38 - 232.25 GBP
Based on its market price of 156.50 GBP and our intrinsic valuation, Fonix Mobile PLC (FNX.L) is undervalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147.38 - 232.25 | 178.27 | 13.9% |
| DCF (Growth 10y) | 174.30 - 278.52 | 212.36 | 35.7% |
| DCF (EBITDA 5y) | 162.19 - 217.88 | 194.45 | 24.2% |
| DCF (EBITDA 10y) | 185.70 - 264.76 | 225.97 | 44.4% |
| Fair Value | 146.10 - 146.10 | 146.10 | -6.64% |
| P/E | 142.93 - 273.06 | 209.02 | 33.6% |
| EV/EBITDA | 131.43 - 224.57 | 174.92 | 11.8% |
| EPV | 120.69 - 170.23 | 145.46 | -7.1% |
| DDM - Stable | 63.38 - 142.12 | 102.75 | -34.3% |
| DDM - Multi | 126.05 - 209.16 | 156.42 | -0.1% |
| Market Cap (mil) | 164.01 |
| Beta | 0.21 |
| Outstanding shares (mil) | 1.05 |
| Enterprise Value (mil) | 137.03 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.78% |
| Cost of Debt | 17.42% |
| WACC | 9.79% |