As of 2024-12-15, the Intrinsic Value of Trident Royalties PLC (TRR.L) is
477.80 GBP. This TRR.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 48.60 GBP, the upside of Trident Royalties PLC is
883.10%.
The range of the Intrinsic Value is 447.81 - 509.31 GBP
477.80 GBP
Intrinsic Value
TRR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,309.58) - (1,302.63) |
(1,794.92) |
-3793.2% |
| DCF (Growth 10y) |
(624.70) - (954.54) |
(708.60) |
-1558.0% |
| DCF (EBITDA 5y) |
447.81 - 509.31 |
477.80 |
883.1% |
| DCF (EBITDA 10y) |
360.84 - 488.58 |
421.83 |
768.0% |
| Fair Value |
5.09 - 5.09 |
5.09 |
-89.52% |
| P/E |
7.84 - 19.99 |
10.76 |
-77.9% |
| EV/EBITDA |
21.48 - 358.44 |
157.14 |
223.3% |
| EPV |
(77.58) - (94.87) |
(86.22) |
-277.4% |
| DDM - Stable |
9.47 - 89.55 |
49.51 |
1.9% |
| DDM - Multi |
17.97 - 133.74 |
31.82 |
-34.5% |
TRR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
142.73 |
| Beta |
0.35 |
| Outstanding shares (mil) |
2.94 |
| Enterprise Value (mil) |
162.84 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.68% |
| Cost of Debt |
15.77% |
| WACC |
7.57% |