As of 2024-12-12, the Intrinsic Value of Third Point Offshore Investors Ltd (TPOU.L) is
130.28 USD. This TPOU.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 24.85 USD, the upside of Third Point Offshore Investors Ltd is
424.28%.
130.28 USD
Intrinsic Value
TPOU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(200.24) - (82.64) |
(115.50) |
-564.8% |
| DCF (Growth 10y) |
(89.97) - (200.75) |
(121.07) |
-587.2% |
| DCF (EBITDA 5y) |
(35.38) - (36.65) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(49.18) - (52.38) |
(1,234.50) |
-123450.0% |
| Fair Value |
130.28 - 130.28 |
130.28 |
424.28% |
| P/E |
25.01 - 25.01 |
25.01 |
0.7% |
| EV/EBITDA |
25.08 - 25.08 |
25.08 |
0.9% |
| EPV |
12.51 - 14.40 |
13.45 |
-45.9% |
| DDM - Stable |
39.29 - 90.92 |
65.11 |
162.0% |
| DDM - Multi |
(32.22) - (57.95) |
(41.42) |
-266.7% |
TPOU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
443.57 |
| Beta |
0.66 |
| Outstanding shares (mil) |
17.85 |
| Enterprise Value (mil) |
441.33 |
| Market risk premium |
5.48% |
| Cost of Equity |
11.22% |
| Cost of Debt |
4.58% |
| WACC |
7.47% |