As of 2024-12-13, the Intrinsic Value of Templeton Emerging Markets Investment Trust PLC (TEM.L) is
190.16 GBP. This TEM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 169.00 GBP, the upside of Templeton Emerging Markets Investment Trust PLC is
12.50%.
The range of the Intrinsic Value is 156.19 - 248.96 GBP
190.16 GBP
Intrinsic Value
TEM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.19 - 248.96 |
190.16 |
12.5% |
| DCF (Growth 10y) |
164.95 - 248.01 |
195.78 |
15.8% |
| DCF (EBITDA 5y) |
142.14 - 172.15 |
156.08 |
-7.6% |
| DCF (EBITDA 10y) |
155.66 - 191.39 |
171.99 |
1.8% |
| Fair Value |
332.99 - 332.99 |
332.99 |
97.04% |
| P/E |
115.35 - 182.81 |
152.74 |
-9.6% |
| EV/EBITDA |
119.18 - 160.67 |
134.97 |
-20.1% |
| EPV |
(38.95) - (50.54) |
(44.74) |
-126.5% |
| DDM - Stable |
86.96 - 192.64 |
139.80 |
-17.3% |
| DDM - Multi |
112.24 - 186.25 |
139.48 |
-17.5% |
TEM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,780.45 |
| Beta |
0.81 |
| Outstanding shares (mil) |
10.54 |
| Enterprise Value (mil) |
1,734.71 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.47% |
| Cost of Debt |
4.29% |
| WACC |
10.13% |