As of 2024-12-12, the Intrinsic Value of Tekcapital PLC (TEK.L) is
128.70 GBP. This TEK.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 9.00 GBP, the upside of Tekcapital PLC is
1,330.01%.
128.70 GBP
Intrinsic Value
TEK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(95.05) - (12.20) |
(21.14) |
-334.9% |
| DCF (Growth 10y) |
(15.26) - (110.85) |
(25.60) |
-384.5% |
| DCF (EBITDA 5y) |
(3.13) - (3.83) |
(968.84) |
-123450.0% |
| DCF (EBITDA 10y) |
(5.37) - (6.41) |
(968.84) |
-123450.0% |
| Fair Value |
128.70 - 128.70 |
128.70 |
1,330.01% |
| P/E |
33.98 - 74.03 |
55.21 |
513.5% |
| EV/EBITDA |
(3.49) - (4.74) |
(4.04) |
-144.8% |
| EPV |
20.07 - 23.94 |
22.01 |
144.5% |
| DDM - Stable |
72.95 - 552.07 |
312.51 |
3372.3% |
| DDM - Multi |
(84.87) - (500.59) |
(145.26) |
-1714.0% |
TEK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19.04 |
| Beta |
0.88 |
| Outstanding shares (mil) |
2.12 |
| Enterprise Value (mil) |
18.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.89% |
| Cost of Debt |
5.00% |
| WACC |
5.94% |