As of 2025-07-04, the Intrinsic Value of Trian Investors 1 Ltd (TI1.L) is 157,433.43 GBP. This TI1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 185.50 GBP, the upside of Trian Investors 1 Ltd is 84,769.80%.
The range of the Intrinsic Value is 131,979.75 - 196,574.96 GBP
Based on its market price of 185.50 GBP and our intrinsic valuation, Trian Investors 1 Ltd (TI1.L) is undervalued by 84,769.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131,979.75 - 196,574.96 | 157,433.43 | 84769.8% |
| DCF (Growth 10y) | 156,261.53 - 228,907.34 | 185,015.76 | 99639.0% |
| DCF (EBITDA 5y) | 71,876.03 - 91,071.51 | 83,756.83 | 45051.9% |
| DCF (EBITDA 10y) | 106,094.02 - 131,985.68 | 120,514.54 | 64867.4% |
| Fair Value | -65,133.50 - -65,133.50 | -65,133.50 | -35,212.40% |
| P/E | (15,527.83) - 80,524.79 | 30,838.57 | 16524.6% |
| EV/EBITDA | (7,996.51) - 327,368.40 | 95,908.07 | 51602.5% |
| EPV | 68,334.58 - 89,434.05 | 78,884.10 | 42425.1% |
| DDM - Stable | (13,568.90) - (28,215.24) | (20,892.07) | -11362.6% |
| DDM - Multi | 58,028.30 - 99,526.72 | 73,795.15 | 39681.8% |
| Market Cap (mil) | 2.56 |
| Beta | 3.55 |
| Outstanding shares (mil) | 0.01 |
| Enterprise Value (mil) | 1.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.38% |
| Cost of Debt | 5.00% |
| WACC | 7.71% |