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
93.23 GBP
Intrinsic Value
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% |