As of 2024-12-12, the Intrinsic Value of Tristel PLC (TSTL.L) is
188.71 GBP. This TSTL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 382.50 GBP, the upside of Tristel PLC is
-50.70%.
The range of the Intrinsic Value is 130.60 - 354.63 GBP
188.71 GBP
Intrinsic Value
TSTL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
130.60 - 354.63 |
188.71 |
-50.7% |
| DCF (Growth 10y) |
175.81 - 457.51 |
249.36 |
-34.8% |
| DCF (EBITDA 5y) |
218.36 - 368.19 |
297.11 |
-22.3% |
| DCF (EBITDA 10y) |
250.12 - 435.62 |
342.36 |
-10.5% |
| Fair Value |
310.08 - 310.08 |
310.08 |
-18.93% |
| P/E |
217.43 - 328.44 |
260.89 |
-31.8% |
| EV/EBITDA |
174.41 - 384.29 |
268.63 |
-29.8% |
| EPV |
134.26 - 178.95 |
156.60 |
-59.1% |
| DDM - Stable |
130.38 - 472.06 |
301.22 |
-21.2% |
| DDM - Multi |
151.52 - 394.24 |
215.30 |
-43.7% |
TSTL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
186.17 |
| Beta |
1.17 |
| Outstanding shares (mil) |
0.49 |
| Enterprise Value (mil) |
187.36 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.01% |
| Cost of Debt |
4.58% |
| WACC |
7.87% |