TKM1T.TL
Tallinna Kaubamaja Grupp AS
Price:  
9.40 
EUR
Volume:  
1,788.00
Estonia | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TKM1T.TL Intrinsic Value

24.50 %
Upside

What is the intrinsic value of TKM1T.TL?

As of 2025-07-10, the Intrinsic Value of Tallinna Kaubamaja Grupp AS (TKM1T.TL) is 11.70 EUR. This TKM1T.TL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.40 EUR, the upside of Tallinna Kaubamaja Grupp AS is 24.50%.

The range of the Intrinsic Value is 8.17 - 17.68 EUR

Is TKM1T.TL undervalued or overvalued?

Based on its market price of 9.40 EUR and our intrinsic valuation, Tallinna Kaubamaja Grupp AS (TKM1T.TL) is undervalued by 24.50%.

9.40 EUR
Stock Price
11.70 EUR
Intrinsic Value
Intrinsic Value Details

TKM1T.TL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.17 - 17.68 11.70 24.5%
DCF (Growth 10y) 10.20 - 20.38 13.99 48.9%
DCF (EBITDA 5y) 6.39 - 8.10 6.99 -25.6%
DCF (EBITDA 10y) 8.70 - 11.60 9.88 5.1%
Fair Value 2.75 - 2.75 2.75 -70.70%
P/E 10.92 - 16.30 12.64 34.4%
EV/EBITDA 10.05 - 77.60 42.58 353.0%
EPV 27.39 - 39.48 33.43 255.7%
DDM - Stable 3.92 - 7.51 5.72 -39.2%
DDM - Multi 6.29 - 9.65 7.64 -18.8%

TKM1T.TL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 382.86
Beta -0.10
Outstanding shares (mil) 40.73
Enterprise Value (mil) 655.02
Market risk premium 6.13%
Cost of Equity 9.22%
Cost of Debt 5.24%
WACC 7.01%