As of 2024-12-15, the Intrinsic Value of Telit Communications PLC (TCM.L) is
259.48 GBP. This TCM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 229.00 GBP, the upside of Telit Communications PLC is
13.30%.
The range of the Intrinsic Value is 206.15 - 366.21 GBP
259.48 GBP
Intrinsic Value
TCM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
206.15 - 366.21 |
259.48 |
13.3% |
DCF (Growth 10y) |
288.52 - 511.54 |
363.40 |
58.7% |
DCF (EBITDA 5y) |
193.68 - 390.21 |
293.61 |
28.2% |
DCF (EBITDA 10y) |
250.57 - 474.41 |
358.61 |
56.6% |
Fair Value |
11.65 - 11.65 |
11.65 |
-94.91% |
P/E |
87.18 - 566.74 |
274.87 |
20.0% |
EV/EBITDA |
211.04 - 626.56 |
355.35 |
55.2% |
EPV |
111.79 - 135.98 |
123.89 |
-45.9% |
DDM - Stable |
250.40 - 632.03 |
441.22 |
92.7% |
DDM - Multi |
134.43 - 270.13 |
180.22 |
-21.3% |
TCM.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
307.08 |
Beta |
1.80 |
Outstanding shares (mil) |
1.34 |
Enterprise Value (mil) |
263.02 |
Market risk premium |
5.34% |
Cost of Equity |
8.93% |
Cost of Debt |
4.25% |
WACC |
8.36% |