As of 2025-05-15, the Intrinsic Value of Tremor International Ltd (TRMR.L) is 302.08 GBP. This TRMR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.80 GBP, the upside of Tremor International Ltd is 52.00%.
The range of the Intrinsic Value is 262.75 - 360.46 GBP
Based on its market price of 198.80 GBP and our intrinsic valuation, Tremor International Ltd (TRMR.L) is undervalued by 52.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 262.75 - 360.46 | 302.08 | 52.0% |
| DCF (Growth 10y) | 285.01 - 383.95 | 325.04 | 63.5% |
| DCF (EBITDA 5y) | 188.06 - 217.93 | 202.48 | 1.8% |
| DCF (EBITDA 10y) | 225.24 - 263.38 | 243.18 | 22.3% |
| Fair Value | -271.93 - -271.93 | -271.93 | -236.78% |
| P/E | (98.55) - 323.72 | 80.44 | -59.5% |
| EV/EBITDA | 249.04 - 374.11 | 303.79 | 52.8% |
| EPV | 535.01 - 668.33 | 601.67 | 202.7% |
| DDM - Stable | (70.20) - (131.55) | (100.87) | -150.7% |
| DDM - Multi | 129.27 - 192.98 | 155.15 | -22.0% |
| Market Cap (mil) | 283.15 |
| Beta | 2.14 |
| Outstanding shares (mil) | 1.42 |
| Enterprise Value (mil) | 235.56 |
| Market risk premium | 6.41% |
| Cost of Equity | 10.54% |
| Cost of Debt | 5.13% |
| WACC | 8.89% |