As of 2024-12-14, the Intrinsic Value of Tracsis PLC (TRCS.L) is
336.67 GBP. This TRCS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 535.00 GBP, the upside of Tracsis PLC is
-37.10%.
The range of the Intrinsic Value is 257.68 - 528.89 GBP
336.67 GBP
Intrinsic Value
TRCS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
257.68 - 528.89 |
336.67 |
-37.1% |
| DCF (Growth 10y) |
322.20 - 653.17 |
419.30 |
-21.6% |
| DCF (EBITDA 5y) |
320.43 - 393.12 |
352.64 |
-34.1% |
| DCF (EBITDA 10y) |
359.78 - 464.12 |
405.65 |
-24.2% |
| Fair Value |
384.57 - 384.57 |
384.57 |
-28.12% |
| P/E |
352.46 - 537.79 |
453.43 |
-15.2% |
| EV/EBITDA |
469.66 - 624.05 |
522.27 |
-2.4% |
| EPV |
502.48 - 654.55 |
578.52 |
8.1% |
| DDM - Stable |
144.51 - 451.36 |
297.94 |
-44.3% |
| DDM - Multi |
212.38 - 519.90 |
302.07 |
-43.5% |
TRCS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
162.69 |
| Beta |
-0.49 |
| Outstanding shares (mil) |
0.30 |
| Enterprise Value (mil) |
148.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.26% |
| Cost of Debt |
5.00% |
| WACC |
8.20% |