Is TPFG.L undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Property Franchise Group PLC (TPFG.L) is 570.81 GBP. This TPFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 426.00 GBP, the upside of Property Franchise Group PLC is 34.00%. This means that TPFG.L is undervalued by 34.00%.
The range of the Intrinsic Value is 404.21 - 990.57 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 404.21 - 990.57 | 570.81 | 34.0% |
| DCF (Growth 10y) | 434.58 - 986.78 | 593.21 | 39.3% |
| DCF (EBITDA 5y) | 551.12 - 713.18 | 608.00 | 42.7% |
| DCF (EBITDA 10y) | 542.57 - 750.02 | 621.43 | 45.9% |
| Fair Value | 275.71 - 275.71 | 275.71 | -35.28% |
| P/E | 69.25 - 341.81 | 229.65 | -46.1% |
| EV/EBITDA | 312.33 - 659.79 | 416.72 | -2.2% |
| EPV | 139.35 - 216.07 | 177.71 | -58.3% |
| DDM - Stable | 121.72 - 338.00 | 229.86 | -46.0% |
| DDM - Multi | 434.27 - 863.63 | 570.51 | 33.9% |
| Market Cap (mil) | 271.58 |
| Beta | 0.37 |
| Outstanding shares (mil) | 0.64 |
| Enterprise Value (mil) | 290.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.09% |
| Cost of Debt | 50.07% |
| WACC | 7.61% |