The Discounted Cash Flow (DCF) valuation of TPG Telecom Ltd (TPG.AX) is 2.74 AUD. With the latest stock price at 5.16 AUD, the upside of TPG Telecom Ltd based on DCF is -47.0%.
Based on the latest price of 5.16 AUD and our DCF valuation, TPG Telecom Ltd (TPG.AX) is a sell. selling TPG.AX stocks now will result in a potential gain of 47.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.3% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.64 - 10.30 | 2.74 |
| Upside | -87.6% - 99.6% | -47.0% |