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
£171.36
Intrinsic £228.48 · 25% MOS
Base-case summary
Our base-case DCF for Quilter plc (QLT.XLON) projects 10 years of free cash flow growth at 15.0% for years 1–5 and 7.5% for years 6–10, anchored to 15.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from £6.2B in trailing free cash flow, this produces an intrinsic value of £228.48 per share. A 25% safety margin gives a fair value of £171.36.
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
£6.2B
Cash & equivalents
£75.5B
Total debt
£271M
Shares outstanding
1.4B