Is TRB.L undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Tribal Group PLC (TRB.L) is 42.40 GBP. This TRB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.90 GBP, the upside of Tribal Group PLC is 1.20%. This means that TRB.L is undervalued by 1.20%.
The range of the Intrinsic Value is 30.95 - 66.80 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.95 - 66.80 | 42.40 | 1.2% |
| DCF (Growth 10y) | 35.74 - 71.33 | 47.19 | 12.6% |
| DCF (EBITDA 5y) | 21.33 - 41.70 | 32.81 | -21.7% |
| DCF (EBITDA 10y) | 26.87 - 46.63 | 37.46 | -10.6% |
| Fair Value | 23.44 - 23.44 | 23.44 | -44.05% |
| P/E | 4.44 - 34.23 | 16.03 | -61.7% |
| EV/EBITDA | 7.61 - 73.67 | 38.19 | -8.8% |
| EPV | 3.54 - 6.09 | 4.81 | -88.5% |
| DDM - Stable | 9.08 - 25.66 | 17.37 | -58.5% |
| DDM - Multi | 32.57 - 66.68 | 43.26 | 3.3% |
| Market Cap (mil) | 86.02 |
| Beta | 0.49 |
| Outstanding shares (mil) | 2.05 |
| Enterprise Value (mil) | 97.95 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.26% |
| Cost of Debt | 7.98% |
| WACC | 7.12% |