As of 2024-12-15, 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
302.08 GBP
Intrinsic Value
TRMR.L Intrinsic Value - Valuation Summary
|
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) |
198.94 - 266.73 |
233.80 |
17.6% |
| DCF (EBITDA 10y) |
237.03 - 305.89 |
270.73 |
36.2% |
| Fair Value |
-283.94 - -283.94 |
-283.94 |
-242.83% |
| P/E |
(111.76) - 287.14 |
61.06 |
-69.3% |
| EV/EBITDA |
242.94 - 515.15 |
355.69 |
78.9% |
| 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% |
TRMR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
283.15 |
| Beta |
2.14 |
| Outstanding shares (mil) |
1.42 |
| Enterprise Value (mil) |
233.46 |
| Market risk premium |
6.41% |
| Cost of Equity |
10.54% |
| Cost of Debt |
5.13% |
| WACC |
8.89% |