As of 2024-12-15, the Intrinsic Value of Temple Bar Investment Trust PLC (TMPL.L) is
387.71 GBP. This TMPL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 273.50 GBP, the upside of Temple Bar Investment Trust PLC is
41.80%.
The range of the Intrinsic Value is 311.87 - 520.07 GBP
387.71 GBP
Intrinsic Value
TMPL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
311.87 - 520.07 |
387.71 |
41.8% |
| DCF (Growth 10y) |
348.03 - 549.38 |
422.27 |
54.4% |
| DCF (EBITDA 5y) |
244.65 - 307.11 |
283.65 |
3.7% |
| DCF (EBITDA 10y) |
298.89 - 377.25 |
342.19 |
25.1% |
| Fair Value |
765.08 - 765.08 |
765.08 |
179.74% |
| P/E |
253.40 - 330.29 |
280.36 |
2.5% |
| EV/EBITDA |
160.73 - 253.18 |
212.28 |
-22.4% |
| EPV |
297.92 - 385.09 |
341.50 |
24.9% |
| DDM - Stable |
197.82 - 438.94 |
318.38 |
16.4% |
| DDM - Multi |
236.24 - 396.57 |
295.17 |
7.9% |
TMPL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
775.95 |
| Beta |
1.70 |
| Outstanding shares (mil) |
2.84 |
| Enterprise Value (mil) |
846.42 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.55% |
| Cost of Debt |
4.29% |
| WACC |
10.00% |