TGR.L
Tirupati Graphite PLC
Price:  
6.25 
GBP
Volume:  
103,387.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGR.L Intrinsic Value

-3,631.20 %
Upside

As of 2024-12-13, the Intrinsic Value of Tirupati Graphite PLC (TGR.L) is (220.70) GBP. This TGR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.25 GBP, the upside of Tirupati Graphite PLC is -3,631.20%.

The range of the Intrinsic Value is (390.96) - (155.91) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

6.25 GBP
Stock Price
(220.70) GBP
Intrinsic Value
Intrinsic Value Details

TGR.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (390.96) - (155.91) (220.70) -3631.2%
DCF (Growth 10y) (264.15) - (682.92) (380.02) -6180.3%
DCF (EBITDA 5y) (50.49) - (55.34) (1,234.50) -123450.0%
DCF (EBITDA 10y) (113.10) - (134.42) (1,234.50) -123450.0%
Fair Value -9.14 - -9.14 -9.14 -246.26%
P/E (24.90) - (26.22) (24.86) -497.8%
EV/EBITDA (12.85) - (13.64) (13.51) -316.1%
EPV (26.90) - (37.83) (32.36) -617.8%
DDM - Stable (11.48) - (40.15) (25.81) -513.0%
DDM - Multi (21.61) - (63.55) (32.83) -625.3%

TGR.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8.09
Beta 0.14
Outstanding shares (mil) 1.30
Enterprise Value (mil) 10.77
Market risk premium 5.98%
Cost of Equity 11.62%
Cost of Debt 7.00%
WACC 10.39%