As of 2025-06-19, the Intrinsic Value of Temple Bar Investment Trust PLC (TMPL.L) is 488.52 GBP. This TMPL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 317.50 GBP, the upside of Temple Bar Investment Trust PLC is 53.90%.
The range of the Intrinsic Value is 419.12 - 588.11 GBP
Based on its market price of 317.50 GBP and our intrinsic valuation, Temple Bar Investment Trust PLC (TMPL.L) is undervalued by 53.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 419.12 - 588.11 | 488.52 | 53.9% |
| DCF (Growth 10y) | 464.69 - 641.32 | 537.69 | 69.4% |
| DCF (EBITDA 5y) | 302.97 - 459.84 | 366.47 | 15.4% |
| DCF (EBITDA 10y) | 389.42 - 547.08 | 453.49 | 42.8% |
| Fair Value | 1,233.59 - 1,233.59 | 1,233.59 | 288.53% |
| P/E | 363.17 - 688.84 | 497.27 | 56.6% |
| EV/EBITDA | 177.28 - 372.80 | 290.49 | -8.5% |
| EPV | 241.66 - 319.30 | 280.48 | -11.7% |
| DDM - Stable | 258.64 - 477.63 | 368.13 | 15.9% |
| DDM - Multi | 290.45 - 426.12 | 346.00 | 9.0% |
| Market Cap (mil) | 897.90 |
| Beta | 1.70 |
| Outstanding shares (mil) | 2.83 |
| Enterprise Value (mil) | 966.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.83% |
| Cost of Debt | 4.29% |
| WACC | 11.24% |