As of 2025-08-06, 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
Based on its market price of 117.50 GBP and our intrinsic valuation, Trans-Siberian Gold PLC (TSG.L) is undervalued by 103.20%.
| 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) | 157.52 - 250.70 | 208.32 | 77.3% |
| DCF (EBITDA 10y) | 197.32 - 313.30 | 255.03 | 117.0% |
| Fair Value | 128.68 - 128.68 | 128.68 | 9.51% |
| P/E | 125.14 - 225.09 | 159.39 | 35.6% |
| EV/EBITDA | 128.01 - 332.19 | 211.71 | 80.2% |
| 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% |
| Market Cap (mil) | 107.46 |
| Beta | 0.46 |
| Outstanding shares (mil) | 0.91 |
| Enterprise Value (mil) | 102.49 |
| Market risk premium | 5.34% |
| Cost of Equity | 9.24% |
| Cost of Debt | 5.79% |
| WACC | 8.70% |