As of 2024-12-15, the Intrinsic Value of Tatton Asset Management PLC (TAM.L) is 878.42 GBP. This TAM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 700.00 GBP, the upside of Tatton Asset Management PLC is 25.50%.

The range of the Intrinsic Value is 630.51 - 1,561.70 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	630.51 - 1,561.70	878.42	25.5%
DCF (Growth 10y)	765.69 - 1,813.68	1,046.68	49.5%
DCF (EBITDA 5y)	440.11 - 542.54	498.51	-28.8%
DCF (EBITDA 10y)	580.43 - 732.78	660.87	-5.6%
Fair Value	558.09 - 558.09	558.09	-20.27%
P/E	231.72 - 357.54	290.14	-58.6%
EV/EBITDA	290.70 - 420.27	350.65	-49.9%
EPV	338.33 - 430.17	384.25	-45.1%
DDM - Stable	152.27 - 463.14	307.71	-56.0%
DDM - Multi	298.06 - 653.27	404.14	-42.3%