As of 2024-12-12, the Intrinsic Value of TT electronics PLC (TTG.L) is
247.72 GBP. This TTG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.50 GBP, the upside of TT electronics PLC is
109.00%.
The range of the Intrinsic Value is 101.20 - 2,535.84 GBP
247.72 GBP
Intrinsic Value
TTG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.20 - 2,535.84 |
247.72 |
109.0% |
| DCF (Growth 10y) |
134.17 - 2,888.87 |
301.93 |
154.8% |
| DCF (EBITDA 5y) |
63.23 - 273.42 |
96.27 |
-18.8% |
| DCF (EBITDA 10y) |
104.05 - 391.64 |
159.56 |
34.7% |
| Fair Value |
-178.94 - -178.94 |
-178.94 |
-251.00% |
| P/E |
(59.41) - 31.64 |
(20.00) |
-116.9% |
| EV/EBITDA |
(31.25) - 64.27 |
7.31 |
-93.8% |
| EPV |
(45.15) - (8.09) |
(26.62) |
-122.5% |
| DDM - Stable |
(85.94) - (300.33) |
(193.14) |
-263.0% |
| DDM - Multi |
173.70 - 469.87 |
253.40 |
113.8% |
TTG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
210.26 |
| Beta |
1.28 |
| Outstanding shares (mil) |
1.77 |
| Enterprise Value (mil) |
337.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.99% |
| Cost of Debt |
14.00% |
| WACC |
7.78% |