As of 2024-12-14, the Intrinsic Value of Ten Entertainment Group PLC (TEG.L) is 571.69 GBP. This TEG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 411.00 GBP, the upside of Ten Entertainment Group PLC is 39.10%.

The range of the Intrinsic Value is 351.91 - 1,036.24 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	351.91 - 1,036.24	571.69	39.1%
DCF (Growth 10y)	519.13 - 1,396.57	801.51	95.0%
DCF (EBITDA 5y)	271.38 - 695.54	488.34	18.8%
DCF (EBITDA 10y)	446.73 - 1,028.89	716.92	74.4%
Fair Value	750.15 - 750.15	750.15	82.52%
P/E	383.48 - 620.64	499.76	21.6%
EV/EBITDA	49.12 - 661.80	344.12	-16.3%
EPV	41.47 - 292.90	167.19	-59.3%
DDM - Stable	202.19 - 449.27	325.73	-20.7%
DDM - Multi	422.76 - 740.43	539.01	31.1%