As of 2025-06-06, the Intrinsic Value of Tate & Lyle PLC (TATE.L) is 367.08 GBP. This TATE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 550.00 GBP, the upside of Tate & Lyle PLC is -33.30%.
The range of the Intrinsic Value is 257.89 - 735.84 GBP
Based on its market price of 550.00 GBP and our intrinsic valuation, Tate & Lyle PLC (TATE.L) is overvalued by 33.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 257.89 - 735.84 | 367.08 | -33.3% |
| DCF (Growth 10y) | 327.70 - 926.19 | 465.32 | -15.4% |
| DCF (EBITDA 5y) | 338.40 - 434.24 | 387.79 | -29.5% |
| DCF (EBITDA 10y) | 375.48 - 510.86 | 441.22 | -19.8% |
| Fair Value | 157.01 - 157.01 | 157.01 | -71.45% |
| P/E | 263.28 - 579.06 | 416.91 | -24.2% |
| EV/EBITDA | 461.12 - 565.70 | 535.25 | -2.7% |
| EPV | 1,898.57 - 2,684.76 | 2,291.66 | 316.7% |
| DDM - Stable | 301.39 - 1,134.52 | 717.95 | 30.5% |
| DDM - Multi | 209.96 - 583.21 | 305.21 | -44.5% |
| Market Cap (mil) | 2,504.60 |
| Beta | 1.11 |
| Outstanding shares (mil) | 4.55 |
| Enterprise Value (mil) | 2,465.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.89% |
| Cost of Debt | 4.60% |
| WACC | 7.08% |