As of 2025-11-18, the Intrinsic Value of Tirupati Graphite PLC (TGR.L) is 45.33 GBP. This TGR.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.25 GBP, the upside of Tirupati Graphite PLC is 625.30%.
The range of the Intrinsic Value is 33.95 - 59.58 GBP
Based on its market price of 6.25 GBP and our intrinsic valuation, Tirupati Graphite PLC (TGR.L) is undervalued by 625.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (141.11) - (40.77) | (61.03) | -1076.5% |
| DCF (Growth 10y) | (33.37) - (87.18) | (44.90) | -818.3% |
| DCF (EBITDA 5y) | 33.95 - 59.58 | 45.33 | 625.3% |
| DCF (EBITDA 10y) | 70.43 - 167.39 | 109.58 | 1653.3% |
| Fair Value | -0.04 - -0.04 | -0.04 | -100.62% |
| P/E | (0.11) - 6.15 | 2.93 | -53.1% |
| EV/EBITDA | (76.03) - 24.29 | (29.31) | -569.0% |
| EPV | (28.50) - (50.71) | (39.61) | -733.7% |
| DDM - Stable | (0.05) - (0.21) | (0.13) | -102.1% |
| DDM - Multi | 15.15 - 50.99 | 23.85 | 281.6% |
| Market Cap (mil) | 8.09 |
| Beta | -1.24 |
| Outstanding shares (mil) | 1.30 |
| Enterprise Value (mil) | 10.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.84% |
| Cost of Debt | 12.87% |
| WACC | 11.27% |