The Discounted Cash Flow (DCF) valuation of Ten Entertainment Group PLC (TEG.L) is 568.51 GBP. With the latest stock price at 411.00 GBP, the upside of Ten Entertainment Group PLC based on DCF is 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 10.2% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 353.40 - 1,014.85 | 568.51 |
| Upside | -14.0% - 146.9% | 38.3% |