As of 2024-12-11, the Intrinsic Value of Trakm8 Holdings PLC (TRAK.L) is
13.38 GBP. This TRAK.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 4.75 GBP, the upside of Trakm8 Holdings PLC is
181.80%.
The range of the Intrinsic Value is (3.91) - 176.05 GBP
13.38 GBP
Intrinsic Value
TRAK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(752.72) - (98.05) |
(161.23) |
-3494.4% |
| DCF (Growth 10y) |
(3.91) - 176.05 |
13.38 |
181.8% |
| DCF (EBITDA 5y) |
24.76 - 64.33 |
38.34 |
707.1% |
| DCF (EBITDA 10y) |
54.12 - 122.29 |
77.55 |
1532.6% |
| Fair Value |
-11.51 - -11.51 |
-11.51 |
-342.32% |
| P/E |
(27.03) - (49.03) |
(41.67) |
-977.2% |
| EV/EBITDA |
35.22 - 82.38 |
53.54 |
1027.3% |
| EPV |
(10.69) - (10.70) |
(10.70) |
-325.2% |
| DDM - Stable |
(34.92) - (282.18) |
(158.55) |
-3437.8% |
| DDM - Multi |
(16.94) - (109.72) |
(29.66) |
-724.4% |
TRAK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.50 |
| Beta |
-0.73 |
| Outstanding shares (mil) |
0.53 |
| Enterprise Value (mil) |
8.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.41% |
| Cost of Debt |
7.06% |
| WACC |
5.03% |