As of 2024-12-14, the Intrinsic Value of Treatt PLC (TET.L) is
342.39 GBP. This TET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 462.00 GBP, the upside of Treatt PLC is
-25.90%.
The range of the Intrinsic Value is 232.11 - 649.74 GBP
342.39 GBP
Intrinsic Value
TET.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
232.11 - 649.74 |
342.39 |
-25.9% |
| DCF (Growth 10y) |
295.42 - 778.76 |
424.33 |
-8.2% |
| DCF (EBITDA 5y) |
338.15 - 608.93 |
453.07 |
-1.9% |
| DCF (EBITDA 10y) |
379.59 - 710.46 |
514.76 |
11.4% |
| Fair Value |
91.43 - 91.43 |
91.43 |
-80.21% |
| P/E |
228.25 - 394.90 |
294.76 |
-36.2% |
| EV/EBITDA |
241.24 - 466.25 |
374.48 |
-18.9% |
| EPV |
40.55 - 67.57 |
54.06 |
-88.3% |
| DDM - Stable |
150.94 - 532.19 |
341.56 |
-26.1% |
| DDM - Multi |
281.67 - 752.88 |
407.76 |
-11.7% |
TET.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
285.85 |
| Beta |
1.53 |
| Outstanding shares (mil) |
0.62 |
| Enterprise Value (mil) |
296.19 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.79% |
| Cost of Debt |
4.29% |
| WACC |
8.58% |