As of 2026-04-03, the Intrinsic Value of Titon Holdings PLC (TON.L) is 101.69 GBP. This TON.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.50 GBP, the upside of Titon Holdings PLC is 40.30%.
The range of the Intrinsic Value is 88.86 - 121.13 GBP
Based on its market price of 72.50 GBP and our intrinsic valuation, Titon Holdings PLC (TON.L) is undervalued by 40.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.86 - 121.13 | 101.69 | 40.3% |
| DCF (Growth 10y) | 109.21 - 149.49 | 125.29 | 72.8% |
| DCF (EBITDA 5y) | 85.37 - 196.42 | 128.38 | 77.1% |
| DCF (EBITDA 10y) | 102.80 - 216.86 | 145.95 | 101.3% |
| Fair Value | 56.57 - 56.57 | 56.57 | -21.97% |
| P/E | 29.97 - 51.23 | 38.40 | -47.0% |
| EV/EBITDA | 69.86 - 176.04 | 95.69 | 32.0% |
| EPV | 88.19 - 104.22 | 96.21 | 32.7% |
| DDM - Stable | 19.68 - 37.89 | 28.78 | -60.3% |
| DDM - Multi | 66.23 - 101.58 | 80.37 | 10.9% |
| Market Cap (mil) | 8.97 |
| Beta | 0.29 |
| Outstanding shares (mil) | 0.12 |
| Enterprise Value (mil) | 5.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.71% |
| Cost of Debt | 5.50% |
| WACC | 7.58% |