As of 2024-12-15, the Intrinsic Value of Titon Holdings PLC (TON.L) is
86.19 GBP. This TON.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.00 GBP, the upside of Titon Holdings PLC is
7.70%.
The range of the Intrinsic Value is 66.22 - 132.95 GBP
86.19 GBP
Intrinsic Value
TON.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.22 - 132.95 |
86.19 |
7.7% |
| DCF (Growth 10y) |
91.58 - 185.18 |
119.78 |
49.7% |
| DCF (EBITDA 5y) |
70.49 - 194.57 |
117.21 |
46.5% |
| DCF (EBITDA 10y) |
86.83 - 222.92 |
136.29 |
70.4% |
| Fair Value |
-217.80 - -217.80 |
-217.80 |
-372.25% |
| P/E |
(131.90) - (125.11) |
(138.96) |
-273.7% |
| EV/EBITDA |
25.53 - 56.88 |
40.64 |
-49.2% |
| EPV |
28.26 - 33.22 |
30.74 |
-61.6% |
| DDM - Stable |
(76.49) - (237.69) |
(157.09) |
-296.4% |
| DDM - Multi |
31.47 - 77.66 |
44.99 |
-43.8% |
TON.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.00 |
| Beta |
-0.10 |
| Outstanding shares (mil) |
0.11 |
| Enterprise Value (mil) |
7.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.64% |
| Cost of Debt |
7.00% |
| WACC |
7.52% |