As of 2024-12-15, the Intrinsic Value of Trans-Siberian Gold PLC (TSG.L) is
238.76 GBP. This TSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.50 GBP, the upside of Trans-Siberian Gold PLC is
103.20%.
The range of the Intrinsic Value is 192.38 - 319.35 GBP
238.76 GBP
Intrinsic Value
TSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
192.38 - 319.35 |
238.76 |
103.2% |
| DCF (Growth 10y) |
234.95 - 392.63 |
292.73 |
149.1% |
| DCF (EBITDA 5y) |
163.60 - 261.25 |
209.63 |
78.4% |
| DCF (EBITDA 10y) |
205.18 - 326.48 |
259.18 |
120.6% |
| Fair Value |
134.10 - 134.10 |
134.10 |
14.12% |
| P/E |
146.61 - 295.44 |
206.07 |
75.4% |
| EV/EBITDA |
131.85 - 346.17 |
209.18 |
78.0% |
| EPV |
107.18 - 156.82 |
132.00 |
12.3% |
| DDM - Stable |
167.26 - 365.60 |
266.43 |
126.7% |
| DDM - Multi |
162.24 - 272.12 |
202.93 |
72.7% |
TSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107.46 |
| Beta |
0.46 |
| Outstanding shares (mil) |
0.91 |
| Enterprise Value (mil) |
102.28 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.79% |
| WACC |
8.70% |