As of 2025-06-15, the Intrinsic Value of Tesco PLC (TSCO.L) is 505.31 GBP. This TSCO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 398.20 GBP, the upside of Tesco PLC is 26.90%.
The range of the Intrinsic Value is 342.76 - 844.62 GBP
Based on its market price of 398.20 GBP and our intrinsic valuation, Tesco PLC (TSCO.L) is undervalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 342.76 - 844.62 | 505.31 | 26.9% |
| DCF (Growth 10y) | 392.21 - 866.79 | 547.15 | 37.4% |
| DCF (EBITDA 5y) | 275.06 - 373.21 | 336.85 | -15.4% |
| DCF (EBITDA 10y) | 336.03 - 454.31 | 403.97 | 1.4% |
| Fair Value | 633.80 - 633.80 | 633.80 | 59.17% |
| P/E | 445.43 - 552.17 | 522.74 | 31.3% |
| EV/EBITDA | 290.56 - 445.99 | 370.74 | -6.9% |
| EPV | 332.34 - 461.07 | 396.70 | -0.4% |
| DDM - Stable | 203.17 - 482.69 | 342.93 | -13.9% |
| DDM - Multi | 264.85 - 462.68 | 334.51 | -16.0% |
| Market Cap (mil) | 25,539.10 |
| Beta | 0.46 |
| Outstanding shares (mil) | 64.14 |
| Enterprise Value (mil) | 37,950.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.73% |
| Cost of Debt | 5.25% |
| WACC | 6.99% |