As of 2025-09-15, the Intrinsic Value of Travis Perkins PLC (TPK.L) is 2,289.47 GBP. This TPK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 572.00 GBP, the upside of Travis Perkins PLC is 300.30%.
The range of the Intrinsic Value is 1,271.23 - 7,414.16 GBP
Based on its market price of 572.00 GBP and our intrinsic valuation, Travis Perkins PLC (TPK.L) is undervalued by 300.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,271.23 - 7,414.16 | 2,289.47 | 300.3% |
| DCF (Growth 10y) | 1,887.30 - 9,848.10 | 3,214.52 | 462.0% |
| DCF (EBITDA 5y) | 818.16 - 1,113.25 | 895.48 | 56.6% |
| DCF (EBITDA 10y) | 1,249.63 - 1,736.53 | 1,409.03 | 146.3% |
| Fair Value | -657.24 - -657.24 | -657.24 | -214.90% |
| P/E | (384.35) - 166.25 | (118.89) | -120.8% |
| EV/EBITDA | 393.29 - 734.40 | 523.29 | -8.5% |
| EPV | 1,123.21 - 1,767.68 | 1,445.44 | 152.7% |
| DDM - Stable | (279.31) - (873.11) | (576.21) | -200.7% |
| DDM - Multi | 1,002.28 - 2,435.20 | 1,420.15 | 148.3% |
| Market Cap (mil) | 1,211.90 |
| Beta | 1.38 |
| Outstanding shares (mil) | 2.12 |
| Enterprise Value (mil) | 1,921.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.65% |
| Cost of Debt | 5.84% |
| WACC | 6.16% |