As of 2025-06-01, the Intrinsic Value of Tandem Group PLC (TND.L) is 198.92 GBP. This TND.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.00 GBP, the upside of Tandem Group PLC is 20.60%.
The range of the Intrinsic Value is 134.84 - 320.44 GBP
Based on its market price of 165.00 GBP and our intrinsic valuation, Tandem Group PLC (TND.L) is undervalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.84 - 320.44 | 198.92 | 20.6% |
| DCF (Growth 10y) | 350.38 - 740.39 | 485.18 | 194.0% |
| DCF (EBITDA 5y) | 211.22 - 536.90 | 359.63 | 118.0% |
| DCF (EBITDA 10y) | 338.33 - 778.12 | 531.04 | 221.8% |
| Fair Value | -5.48 - -5.48 | -5.48 | -103.32% |
| P/E | (10.81) - 82.89 | 28.86 | -82.5% |
| EV/EBITDA | 18.10 - 298.63 | 135.75 | -17.7% |
| EPV | 214.22 - 340.23 | 277.23 | 68.0% |
| DDM - Stable | (10.13) - (24.16) | (17.14) | -110.4% |
| DDM - Multi | 268.51 - 521.31 | 356.90 | 116.3% |
| Market Cap (mil) | 9.03 |
| Beta | 0.26 |
| Outstanding shares (mil) | 0.05 |
| Enterprise Value (mil) | 13.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.83% |
| Cost of Debt | 6.03% |
| WACC | 6.09% |