Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
£1651085562.84
Intrinsic £2201447417.12 · 25% MOS
Base-case summary
Our base-case DCF for Itv (ITV.XLON) projects 10 years of free cash flow growth at 3.3% for years 1–5 and 1.7% for years 6–10, anchored to 3.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from £148M in trailing free cash flow, this produces an intrinsic value of £2201447417.12 per share. A 25% safety margin gives a fair value of £1651085562.84.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
£148M
Cash & equivalents
£302M
Total debt
£876M
Shares outstanding
—