As of 2025-10-15, the Intrinsic Value of Travis Perkins PLC (TPK.L) is 2,347.67 GBP. This TPK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 637.00 GBP, the upside of Travis Perkins PLC is 268.60%.
The range of the Intrinsic Value is 1,247.57 - 9,347.79 GBP
Based on its market price of 637.00 GBP and our intrinsic valuation, Travis Perkins PLC (TPK.L) is undervalued by 268.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,247.57 - 9,347.79 | 2,347.67 | 268.6% |
| DCF (Growth 10y) | 1,853.60 - 12,406.13 | 3,295.50 | 417.3% |
| DCF (EBITDA 5y) | 849.98 - 1,125.16 | 959.89 | 50.7% |
| DCF (EBITDA 10y) | 1,277.10 - 1,773.28 | 1,483.97 | 133.0% |
| Fair Value | -663.23 - -663.23 | -663.23 | -204.12% |
| P/E | (384.67) - 160.85 | (119.50) | -118.8% |
| EV/EBITDA | 357.20 - 736.37 | 518.80 | -18.6% |
| EPV | 1,110.68 - 1,871.79 | 1,491.23 | 134.1% |
| DDM - Stable | (276.96) - (1,074.24) | (675.60) | -206.1% |
| DDM - Multi | 991.47 - 3,027.20 | 1,498.41 | 135.2% |
| Market Cap (mil) | 1,337.43 |
| Beta | 1.50 |
| Outstanding shares (mil) | 2.10 |
| Enterprise Value (mil) | 2,047.03 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.84% |
| WACC | 6.12% |