TST.L
Touchstar PLC
Price:  
82.50 
GBP
Volume:  
16,934.00
United Kingdom | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TST.L Intrinsic Value

37.10 %
Upside

As of 2024-12-12, the Intrinsic Value of Touchstar PLC (TST.L) is 113.13 GBP. This TST.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.50 GBP, the upside of Touchstar PLC is 37.10%.

The range of the Intrinsic Value is 78.29 - 280.67 GBP

82.50 GBP
Stock Price
113.13 GBP
Intrinsic Value
Intrinsic Value Details

TST.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.29 - 280.67 113.13 37.1%
DCF (Growth 10y) 106.32 - 399.46 157.05 90.4%
DCF (EBITDA 5y) 115.22 - 316.76 177.96 115.7%
DCF (EBITDA 10y) 125.78 - 348.42 193.26 134.3%
Fair Value 182.62 - 182.62 182.62 121.36%
P/E 102.29 - 220.75 177.56 115.2%
EV/EBITDA 151.49 - 427.08 228.87 177.4%
EPV 202.04 - 293.37 247.70 200.2%
DDM - Stable 81.14 - 486.32 283.73 243.9%
DDM - Multi 102.35 - 486.39 170.16 106.3%

TST.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6.77
Beta 0.31
Outstanding shares (mil) 0.08
Enterprise Value (mil) 5.23
Market risk premium 5.98%
Cost of Equity 7.33%
Cost of Debt 4.29%
WACC 7.21%