As of 2025-11-17, the Intrinsic Value of Tate & Lyle PLC (TATE.L) is 428.75 GBP. This TATE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 382.60 GBP, the upside of Tate & Lyle PLC is 12.10%.
The range of the Intrinsic Value is 239.11 - 930.17 GBP
Based on its market price of 382.60 GBP and our intrinsic valuation, Tate & Lyle PLC (TATE.L) is undervalued by 12.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 239.11 - 930.17 | 428.75 | 12.1% |
| DCF (Growth 10y) | 397.12 - 1,268.98 | 637.75 | 66.7% |
| DCF (EBITDA 5y) | 222.48 - 357.42 | 290.01 | -24.2% |
| DCF (EBITDA 10y) | 333.94 - 523.41 | 424.81 | 11.0% |
| Fair Value | 38.67 - 38.67 | 38.67 | -89.89% |
| P/E | 119.57 - 385.12 | 238.85 | -37.6% |
| EV/EBITDA | 303.87 - 504.04 | 398.60 | 4.2% |
| EPV | 988.66 - 1,436.72 | 1,212.69 | 217.0% |
| DDM - Stable | 59.53 - 165.72 | 112.63 | -70.6% |
| DDM - Multi | 440.63 - 789.86 | 552.25 | 44.3% |
| Market Cap (mil) | 1,681.94 |
| Beta | 0.81 |
| Outstanding shares (mil) | 4.40 |
| Enterprise Value (mil) | 2,653.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.65% |
| Cost of Debt | 4.60% |
| WACC | 6.44% |