Is TEP.L undervalued or overvalued?

As of 2025-03-22, the Intrinsic Value of Telecom Plus PLC (TEP.L) is 1,333.82 GBP. This TEP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,758.00 GBP, the upside of Telecom Plus PLC is -24.10%. This means that TEP.L is overvalued by 24.10%.

The range of the Intrinsic Value is 942.78 - 2,299.97 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	942.78 - 2,299.97	1,333.82	-24.1%
DCF (Growth 10y)	1,238.06 - 2,852.15	1,705.91	-3.0%
DCF (EBITDA 5y)	585.49 - 707.53	625.14	-64.4%
DCF (EBITDA 10y)	859.97 - 1,062.95	935.75	-46.8%
Fair Value	1,993.97 - 1,993.97	1,993.97	13.42%
P/E	698.57 - 818.96	740.04	-57.9%
EV/EBITDA	453.62 - 785.67	609.69	-65.3%
EPV	1,205.75 - 1,576.71	1,391.23	-20.9%
DDM - Stable	947.88 - 2,855.21	1,901.54	8.2%
DDM - Multi	1,077.35 - 2,319.18	1,449.92	-17.5%