As of 2024-12-14, the Intrinsic Value of Tribal Group PLC (TRB.L) is
42.54 GBP. This TRB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.40 GBP, the upside of Tribal Group PLC is
2.80%.
The range of the Intrinsic Value is 30.62 - 69.13 GBP
42.54 GBP
Intrinsic Value
TRB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.62 - 69.13 |
42.54 |
2.8% |
| DCF (Growth 10y) |
35.38 - 73.79 |
47.35 |
14.4% |
| DCF (EBITDA 5y) |
26.01 - 39.87 |
31.38 |
-24.2% |
| DCF (EBITDA 10y) |
30.43 - 45.03 |
36.15 |
-12.7% |
| Fair Value |
22.16 - 22.16 |
22.16 |
-46.47% |
| P/E |
4.24 - 30.66 |
14.56 |
-64.8% |
| EV/EBITDA |
11.61 - 65.31 |
34.17 |
-17.5% |
| EPV |
3.66 - 6.25 |
4.95 |
-88.0% |
| DDM - Stable |
8.98 - 26.81 |
17.90 |
-56.8% |
| DDM - Multi |
32.23 - 69.69 |
43.53 |
5.1% |
TRB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
89.90 |
| Beta |
0.82 |
| Outstanding shares (mil) |
2.17 |
| Enterprise Value (mil) |
101.83 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.94% |
| Cost of Debt |
7.98% |
| WACC |
6.85% |