The Discounted Cash Flow (DCF) valuation of Telecom Plus PLC (TEP.L) is 1,798.87 GBP. With the latest stock price at 1,750.00 GBP, the upside of Telecom Plus PLC based on DCF is 2.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.3% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,276.24 - 3,061.75 | 1,798.87 |
| Upside | -27.1% - 75.0% | 2.8% |