As of 2024-12-11, the Intrinsic Value of Telecom Plus PLC (TEP.L) is 1,696.46 GBP. This TEP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,756.00 GBP, the upside of Telecom Plus PLC is -3.40%.

The range of the Intrinsic Value is 1,211.72 - 2,840.50 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,211.72 - 2,840.50	1,696.46	-3.4%
DCF (Growth 10y)	1,452.02 - 3,175.66	1,968.66	12.1%
DCF (EBITDA 5y)	705.98 - 839.49	751.91	-57.2%
DCF (EBITDA 10y)	1,023.09 - 1,244.44	1,108.99	-36.8%
Fair Value	1,840.07 - 1,840.07	1,840.07	4.79%
P/E	601.09 - 937.59	759.71	-56.7%
EV/EBITDA	546.62 - 928.54	647.45	-63.1%
EPV	1,166.38 - 1,500.04	1,333.21	-24.1%
DDM - Stable	875.51 - 2,534.59	1,705.05	-2.9%
DDM - Multi	1,387.65 - 2,839.92	1,835.91	4.6%