As of 2026-03-28, the Intrinsic Value of Trustpilot Group PLC (TRST.L) is 81.66 GBP. This TRST.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.90 GBP, the upside of Trustpilot Group PLC is -57.40%.
The range of the Intrinsic Value is 63.58 - 121.43 GBP
Based on its market price of 191.90 GBP and our intrinsic valuation, Trustpilot Group PLC (TRST.L) is overvalued by 57.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.58 - 121.43 | 81.66 | -57.4% |
| DCF (Growth 10y) | 103.26 - 202.85 | 134.55 | -29.9% |
| DCF (EBITDA 5y) | 72.17 - 93.40 | 84.91 | -55.8% |
| DCF (EBITDA 10y) | 103.54 - 140.21 | 123.66 | -35.6% |
| Fair Value | 7.58 - 7.58 | 7.58 | -96.05% |
| P/E | 3.60 - 42.75 | 19.88 | -89.6% |
| EV/EBITDA | 56.67 - 80.26 | 66.47 | -65.4% |
| EPV | 6.80 - 5.47 | 6.13 | -96.8% |
| DDM - Stable | 2.48 - 6.90 | 4.69 | -97.6% |
| DDM - Multi | 49.98 - 108.38 | 68.46 | -64.3% |
| Market Cap (mil) | 564.30 |
| Beta | 1.24 |
| Outstanding shares (mil) | 2.94 |
| Enterprise Value (mil) | 529.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.67% |
| Cost of Debt | 7.45% |
| WACC | 9.60% |