As of 2025-07-03, the Intrinsic Value of TCM Group A/S (TCM.CO) is 101.99 DKK. This TCM.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.60 DKK, the upside of TCM Group A/S is 34.90%.
The range of the Intrinsic Value is 76.10 - 146.84 DKK
Based on its market price of 75.60 DKK and our intrinsic valuation, TCM Group A/S (TCM.CO) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.10 - 146.84 | 101.99 | 34.9% |
| DCF (Growth 10y) | 89.09 - 164.47 | 116.82 | 54.5% |
| DCF (EBITDA 5y) | 58.73 - 85.78 | 67.53 | -10.7% |
| DCF (EBITDA 10y) | 75.50 - 110.45 | 88.14 | 16.6% |
| Fair Value | 74.20 - 74.20 | 74.20 | -1.86% |
| P/E | 65.84 - 79.90 | 72.82 | -3.7% |
| EV/EBITDA | 33.46 - 74.30 | 52.01 | -31.2% |
| EPV | 39.80 - 69.56 | 54.68 | -27.7% |
| DDM - Stable | 41.88 - 92.22 | 67.05 | -11.3% |
| DDM - Multi | 48.43 - 87.34 | 62.73 | -17.0% |
| Market Cap (mil) | 794.56 |
| Beta | 0.32 |
| Outstanding shares (mil) | 10.51 |
| Enterprise Value (mil) | 1,091.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.91% |
| WACC | 7.14% |