As of 2024-12-14, the Intrinsic Value of Team17 Group PLC (TM17.L) is 80.93 GBP. This TM17.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.00 GBP, the upside of Team17 Group PLC is -64.50%.

The range of the Intrinsic Value is 62.11 - 158.35 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	62.11 - 158.35	80.93	-64.5%
DCF (Growth 10y)	212.59 - 821.33	331.73	45.5%
DCF (EBITDA 5y)	173.80 - 234.78	212.86	-6.6%
DCF (EBITDA 10y)	280.10 - 424.08	360.92	58.3%
Fair Value	-2.26 - -2.26	-2.26	-100.99%
P/E	(2.73) - 80.06	27.71	-87.8%
EV/EBITDA	203.08 - 269.41	241.93	6.1%
EPV	224.78 - 313.76	269.27	18.1%
DDM - Stable	(2.14) - (11.17)	(6.65)	-102.9%
DDM - Multi	179.63 - 747.61	291.79	28.0%