As of 2025-05-16, the Intrinsic Value of Ten Entertainment Group PLC (TEG.L) is 613.21 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 49.20%.
The range of the Intrinsic Value is 408.94 - 998.70 GBP
Based on its market price of 411.00 GBP and our intrinsic valuation, Ten Entertainment Group PLC (TEG.L) is undervalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 408.94 - 998.70 | 613.21 | 49.2% |
| DCF (Growth 10y) | 596.68 - 1,346.91 | 857.27 | 108.6% |
| DCF (EBITDA 5y) | 503.32 - 747.23 | 613.17 | 49.2% |
| DCF (EBITDA 10y) | 676.38 - 1,074.81 | 850.96 | 107.0% |
| Fair Value | 750.15 - 750.15 | 750.15 | 82.52% |
| P/E | 481.30 - 807.01 | 636.86 | 55.0% |
| EV/EBITDA | 257.36 - 528.78 | 380.49 | -7.4% |
| EPV | 70.95 - 279.18 | 175.07 | -57.4% |
| DDM - Stable | 233.88 - 432.14 | 333.01 | -19.0% |
| DDM - Multi | 496.88 - 710.11 | 584.40 | 42.2% |
| Market Cap (mil) | 282.20 |
| Beta | 0.35 |
| Outstanding shares (mil) | 0.69 |
| Enterprise Value (mil) | 483.99 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.11% |
| Cost of Debt | 8.98% |
| WACC | 7.66% |