As of 2024-12-11, the Intrinsic Value of Triad Group PLC (TRD.L) is
115.69 GBP. This TRD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 290.00 GBP, the upside of Triad Group PLC is
-60.10%.
The range of the Intrinsic Value is 72.86 - 316.68 GBP
115.69 GBP
Intrinsic Value
TRD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.86 - 316.68 |
115.69 |
-60.1% |
| DCF (Growth 10y) |
137.88 - 593.04 |
218.15 |
-24.8% |
| DCF (EBITDA 5y) |
23.12 - 50.63 |
36.13 |
-87.5% |
| DCF (EBITDA 10y) |
51.83 - 99.64 |
73.73 |
-74.6% |
| Fair Value |
-30.38 - -30.38 |
-30.38 |
-110.48% |
| P/E |
(78.27) - (84.71) |
(77.33) |
-126.7% |
| EV/EBITDA |
(30.16) - (42.97) |
(32.87) |
-111.3% |
| EPV |
17.30 - 19.83 |
18.57 |
-93.6% |
| DDM - Stable |
(92.63) - (558.26) |
(325.44) |
-212.2% |
| DDM - Multi |
62.83 - 295.25 |
103.72 |
-64.2% |
TRD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48.34 |
| Beta |
-0.34 |
| Outstanding shares (mil) |
0.17 |
| Enterprise Value (mil) |
47.05 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.79% |
| Cost of Debt |
6.71% |
| WACC |
6.76% |