TOWN.L
Town Centre Securities PLC
Price:  
124.00 
GBP
Volume:  
14,040.00
United Kingdom | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOWN.L Intrinsic Value

-24.80 %
Upside

As of 2024-12-15, the Intrinsic Value of Town Centre Securities PLC (TOWN.L) is 93.23 GBP. This TOWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.00 GBP, the upside of Town Centre Securities PLC is -24.80%.

The range of the Intrinsic Value is (105.17) - 4,171.20 GBP

124.00 GBP
Stock Price
93.23 GBP
Intrinsic Value
Intrinsic Value Details

TOWN.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (105.17) - 4,171.20 93.23 -24.8%
DCF (Growth 10y) (76.38) - 4,655.55 143.72 15.9%
DCF (EBITDA 5y) (269.82) - (259.21) (1,234.50) -123450.0%
DCF (EBITDA 10y) (208.16) - (167.40) (1,234.50) -123450.0%
Fair Value -1,049.43 - -1,049.43 -1,049.43 -946.31%
P/E (852.14) - (837.86) (842.69) -779.6%
EV/EBITDA 30.97 - 223.44 121.45 -2.1%
EPV (105.45) - 132.26 13.41 -89.2%
DDM - Stable (415.78) - (1,648.48) (1,032.13) -932.4%
DDM - Multi (501.68) - (1,654.88) (782.87) -731.3%

TOWN.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 52.19
Beta 0.27
Outstanding shares (mil) 0.42
Enterprise Value (mil) 190.31
Market risk premium 5.98%
Cost of Equity 8.02%
Cost of Debt 6.62%
WACC 6.04%