As of 2024-12-13, the Intrinsic Value of TI Fluid Systems PLC (TIFS.L) is
250.93 GBP. This TIFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.80 GBP, the upside of TI Fluid Systems PLC is
30.10%.
The range of the Intrinsic Value is 159.64 - 439.91 GBP
250.93 GBP
Intrinsic Value
TIFS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
159.64 - 439.91 |
250.93 |
30.1% |
| DCF (Growth 10y) |
252.69 - 585.30 |
361.57 |
87.5% |
| DCF (EBITDA 5y) |
38.77 - 110.39 |
85.34 |
-55.7% |
| DCF (EBITDA 10y) |
102.68 - 178.29 |
148.78 |
-22.8% |
| Fair Value |
75.96 - 75.96 |
75.96 |
-60.60% |
| P/E |
95.40 - 122.20 |
106.98 |
-44.5% |
| EV/EBITDA |
126.69 - 1,234.82 |
608.08 |
215.4% |
| EPV |
269.91 - 353.19 |
311.55 |
61.6% |
| DDM - Stable |
105.35 - 263.75 |
184.55 |
-4.3% |
| DDM - Multi |
123.79 - 233.71 |
161.15 |
-16.4% |
TIFS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
951.50 |
| Beta |
1.29 |
| Outstanding shares (mil) |
4.94 |
| Enterprise Value (mil) |
1,658.92 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.64% |
| Cost of Debt |
4.61% |
| WACC |
6.59% |