As of 2025-11-19, the Intrinsic Value of Town Centre Securities PLC (TOWN.L) is 105.90 GBP. This TOWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.00 GBP, the upside of Town Centre Securities PLC is -16.60%.
The range of the Intrinsic Value is (48.02) - 899.76 GBP
Based on its market price of 127.00 GBP and our intrinsic valuation, Town Centre Securities PLC (TOWN.L) is overvalued by 16.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (48.02) - 899.76 | 105.90 | -16.6% |
| DCF (Growth 10y) | (22.69) - 935.17 | 134.67 | 6.0% |
| DCF (EBITDA 5y) | (45.81) - 41.83 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (20.83) - 112.34 | 37.37 | -70.6% |
| Fair Value | -183.30 - -183.30 | -183.30 | -244.33% |
| P/E | (71.71) - (76.55) | (74.79) | -158.9% |
| EV/EBITDA | 6.56 - 91.58 | 51.18 | -59.7% |
| EPV | (77.91) - 119.43 | 20.76 | -83.7% |
| DDM - Stable | (51.11) - (138.08) | (94.59) | -174.5% |
| DDM - Multi | 3.68 - 8.14 | 5.12 | -96.0% |
| Market Cap (mil) | 59.69 |
| Beta | 0.12 |
| Outstanding shares (mil) | 0.47 |
| Enterprise Value (mil) | 199.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.41% |
| Cost of Debt | 6.62% |
| WACC | 6.43% |