As of 2025-08-07, the Intrinsic Value of Team17 Group PLC (TM17.L) is 81.31 GBP. This TM17.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 215.00 GBP, the upside of Team17 Group PLC is -62.20%.
The range of the Intrinsic Value is 61.30 - 184.08 GBP
Based on its market price of 215.00 GBP and our intrinsic valuation, Team17 Group PLC (TM17.L) is overvalued by 62.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.30 - 184.08 | 81.31 | -62.2% |
| DCF (Growth 10y) | 202.19 - 984.02 | 329.53 | 53.3% |
| DCF (EBITDA 5y) | 168.26 - 249.94 | 188.58 | -12.3% |
| DCF (EBITDA 10y) | 267.30 - 455.12 | 321.88 | 49.7% |
| Fair Value | -2.31 - -2.31 | -2.31 | -101.07% |
| P/E | (2.23) - 55.11 | 18.97 | -91.2% |
| EV/EBITDA | 199.33 - 401.31 | 249.47 | 16.0% |
| EPV | 221.02 - 331.23 | 276.12 | 28.4% |
| DDM - Stable | (2.05) - (13.32) | (7.68) | -103.6% |
| DDM - Multi | 170.26 - 896.23 | 289.85 | 34.8% |
| Market Cap (mil) | 294.87 |
| Beta | 1.42 |
| Outstanding shares (mil) | 1.37 |
| Enterprise Value (mil) | 243.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.39% |
| Cost of Debt | 4.93% |
| WACC | 8.34% |