As of 2024-12-12, the Intrinsic Value of Tesco PLC (TSCO.L) is
461.34 GBP. This TSCO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 370.20 GBP, the upside of Tesco PLC is
24.60%.
The range of the Intrinsic Value is 297.77 - 842.69 GBP
461.34 GBP
Intrinsic Value
TSCO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
297.77 - 842.69 |
461.34 |
24.6% |
| DCF (Growth 10y) |
345.20 - 873.22 |
505.09 |
36.4% |
| DCF (EBITDA 5y) |
212.70 - 273.61 |
233.43 |
-36.9% |
| DCF (EBITDA 10y) |
273.91 - 364.80 |
309.46 |
-16.4% |
| Fair Value |
479.02 - 479.02 |
479.02 |
29.40% |
| P/E |
343.75 - 443.20 |
375.51 |
1.4% |
| EV/EBITDA |
194.11 - 332.80 |
253.60 |
-31.5% |
| EPV |
313.66 - 479.35 |
396.51 |
7.1% |
| DDM - Stable |
145.05 - 371.61 |
258.33 |
-30.2% |
| DDM - Multi |
252.22 - 472.07 |
325.89 |
-12.0% |
TSCO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,348.67 |
| Beta |
0.45 |
| Outstanding shares (mil) |
68.47 |
| Enterprise Value (mil) |
36,676.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.94% |
| Cost of Debt |
5.35% |
| WACC |
7.12% |