As of 2025-12-18, the Intrinsic Value of Tavistock Investments PLC (TAVI.L) is 20.88 GBP. This TAVI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.55 GBP, the upside of Tavistock Investments PLC is 488.20%.
The range of the Intrinsic Value is 17.83 - 25.43 GBP
Based on its market price of 3.55 GBP and our intrinsic valuation, Tavistock Investments PLC (TAVI.L) is undervalued by 488.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.83 - 25.43 | 20.88 | 488.2% |
| DCF (Growth 10y) | 19.56 - 27.35 | 22.70 | 539.5% |
| DCF (EBITDA 5y) | 10.97 - 15.59 | 13.37 | 276.5% |
| DCF (EBITDA 10y) | 14.49 - 19.29 | 16.85 | 374.6% |
| Fair Value | 35.48 - 35.48 | 35.48 | 899.38% |
| P/E | 7.15 - 14.08 | 11.37 | 220.2% |
| EV/EBITDA | 15.63 - 28.78 | 20.91 | 488.9% |
| EPV | 3.67 - 4.56 | 4.12 | 16.0% |
| DDM - Stable | 9.08 - 17.99 | 13.53 | 281.3% |
| DDM - Multi | 9.88 - 15.87 | 12.23 | 244.5% |
| Market Cap (mil) | 16.76 |
| Beta | 0.48 |
| Outstanding shares (mil) | 4.72 |
| Enterprise Value (mil) | 13.70 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.52% |
| Cost of Debt | 5.00% |
| WACC | 8.49% |