As of 2025-05-20, the Intrinsic Value of Tatton Asset Management PLC (TAM.L) is 761.89 GBP. This TAM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 620.00 GBP, the upside of Tatton Asset Management PLC is 22.90%.
The range of the Intrinsic Value is 568.43 - 1,225.46 GBP
Based on its market price of 620.00 GBP and our intrinsic valuation, Tatton Asset Management PLC (TAM.L) is undervalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 568.43 - 1,225.46 | 761.89 | 22.9% |
| DCF (Growth 10y) | 704.65 - 1,459.59 | 928.31 | 49.7% |
| DCF (EBITDA 5y) | 366.69 - 536.43 | 439.00 | -29.2% |
| DCF (EBITDA 10y) | 504.17 - 718.70 | 594.55 | -4.1% |
| Fair Value | 636.87 - 636.87 | 636.87 | 2.72% |
| P/E | 248.63 - 276.53 | 261.80 | -57.8% |
| EV/EBITDA | 268.74 - 595.12 | 402.05 | -35.2% |
| EPV | 321.63 - 393.00 | 357.31 | -42.4% |
| DDM - Stable | 167.84 - 444.07 | 305.95 | -50.7% |
| DDM - Multi | 252.84 - 493.11 | 331.65 | -46.5% |
| Market Cap (mil) | 373.24 |
| Beta | 0.53 |
| Outstanding shares (mil) | 0.60 |
| Enterprise Value (mil) | 346.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.89% |
| Cost of Debt | 5.00% |
| WACC | 7.50% |