As of 2024-12-15, the Intrinsic Value of Ten Lifestyle Group PLC (TENG.L) is
3.80 GBP. This TENG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.50 GBP, the upside of Ten Lifestyle Group PLC is
-92.20%.
The range of the Intrinsic Value is 1.78 - 120.87 GBP
TENG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.78 - 120.87 |
3.80 |
-92.2% |
| DCF (Growth 10y) |
2.30 - 214.71 |
5.56 |
-88.5% |
| DCF (EBITDA 5y) |
28.85 - 130.67 |
58.09 |
19.8% |
| DCF (EBITDA 10y) |
9.09 - 168.62 |
33.64 |
-30.6% |
| Fair Value |
120.58 - 120.58 |
120.58 |
148.62% |
| P/E |
13.40 - 87.49 |
44.27 |
-8.7% |
| EV/EBITDA |
127.74 - 203.86 |
178.19 |
267.4% |
| EPV |
11.12 - 92.44 |
51.78 |
6.8% |
| DDM - Stable |
57.32 - 590.26 |
323.79 |
567.6% |
| DDM - Multi |
25.99 - 213.16 |
46.76 |
-3.6% |
TENG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
47.60 |
| Beta |
-0.93 |
| Outstanding shares (mil) |
0.98 |
| Enterprise Value (mil) |
48.37 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.31% |
| Cost of Debt |
193.97% |
| WACC |
25.58% |