As of 2025-05-18, the Intrinsic Value of Tristel PLC (TSTL.L) is 240.62 GBP. This TSTL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 385.00 GBP, the upside of Tristel PLC is -37.50%.
The range of the Intrinsic Value is 175.13 - 406.97 GBP
Based on its market price of 385.00 GBP and our intrinsic valuation, Tristel PLC (TSTL.L) is overvalued by 37.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 175.13 - 406.97 | 240.62 | -37.5% |
| DCF (Growth 10y) | 216.37 - 483.06 | 292.32 | -24.1% |
| DCF (EBITDA 5y) | 284.74 - 455.04 | 384.84 | -0.0% |
| DCF (EBITDA 10y) | 307.12 - 510.16 | 417.33 | 8.4% |
| Fair Value | 313.49 - 313.49 | 313.49 | -18.57% |
| P/E | 242.01 - 425.09 | 355.36 | -7.7% |
| EV/EBITDA | 206.36 - 496.03 | 324.65 | -15.7% |
| EPV | 165.04 - 220.36 | 192.70 | -49.9% |
| DDM - Stable | 115.62 - 375.15 | 245.39 | -36.3% |
| DDM - Multi | 181.96 - 415.92 | 248.63 | -35.4% |
| Market Cap (mil) | 188.42 |
| Beta | 0.98 |
| Outstanding shares (mil) | 0.49 |
| Enterprise Value (mil) | 182.64 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.30% |
| Cost of Debt | 4.58% |
| WACC | 8.16% |