As of 2025-07-03, the Intrinsic Value of Treatt PLC (TET.L) is 226.42 GBP. This TET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 259.00 GBP, the upside of Treatt PLC is -12.60%.
The range of the Intrinsic Value is 172.69 - 336.21 GBP
Based on its market price of 259.00 GBP and our intrinsic valuation, Treatt PLC (TET.L) is overvalued by 12.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.69 - 336.21 | 226.42 | -12.6% |
| DCF (Growth 10y) | 247.53 - 467.39 | 320.36 | 23.7% |
| DCF (EBITDA 5y) | 303.81 - 439.67 | 373.01 | 44.0% |
| DCF (EBITDA 10y) | 327.00 - 489.00 | 405.02 | 56.4% |
| Fair Value | 254.02 - 254.02 | 254.02 | -1.92% |
| P/E | 255.02 - 308.41 | 277.04 | 7.0% |
| EV/EBITDA | 216.44 - 505.06 | 320.33 | 23.7% |
| EPV | 82.45 - 109.86 | 96.16 | -62.9% |
| DDM - Stable | 148.73 - 390.80 | 269.77 | 4.2% |
| DDM - Multi | 260.36 - 510.69 | 342.76 | 32.3% |
| Market Cap (mil) | 155.99 |
| Beta | 1.01 |
| Outstanding shares (mil) | 0.60 |
| Enterprise Value (mil) | 155.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.55% |
| Cost of Debt | 4.72% |
| WACC | 8.47% |