As of 2024-12-14, the Intrinsic Value of Time Out Group PLC (TMO.L) is
6.73 GBP. This TMO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.00 GBP, the upside of Time Out Group PLC is
-87.10%.
The range of the Intrinsic Value is (3.49) - 135.31 GBP
TMO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3.49) - 135.31 |
6.73 |
-87.1% |
| DCF (Growth 10y) |
45.89 - 772.92 |
99.47 |
91.3% |
| DCF (EBITDA 5y) |
(0.44) - 8.88 |
5.04 |
-90.3% |
| DCF (EBITDA 10y) |
16.07 - 34.69 |
26.22 |
-49.6% |
| Fair Value |
-6.54 - -6.54 |
-6.54 |
-112.59% |
| P/E |
(10.10) - (12.07) |
(10.63) |
-120.5% |
| EV/EBITDA |
(6.70) - (1.60) |
(3.35) |
-106.4% |
| EPV |
(43.90) - (54.56) |
(49.23) |
-194.7% |
| DDM - Stable |
(19.66) - (173.96) |
(96.81) |
-286.2% |
| DDM - Multi |
(6.91) - (47.83) |
(12.10) |
-123.3% |
TMO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
182.27 |
| Beta |
-0.43 |
| Outstanding shares (mil) |
3.51 |
| Enterprise Value (mil) |
240.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.67% |
| Cost of Debt |
5.74% |
| WACC |
6.39% |