As of 2025-05-23, the Intrinsic Value of Taylor Wimpey PLC (TW.L) is 59.71 GBP. This TW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.60 GBP, the upside of Taylor Wimpey PLC is -49.20%.
The range of the Intrinsic Value is 51.70 - 76.55 GBP
Based on its market price of 117.60 GBP and our intrinsic valuation, Taylor Wimpey PLC (TW.L) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.70 - 76.55 | 59.71 | -49.2% |
| DCF (Growth 10y) | 50.05 - 66.38 | 55.54 | -52.8% |
| DCF (EBITDA 5y) | 78.28 - 95.08 | 87.20 | -25.9% |
| DCF (EBITDA 10y) | 68.06 - 87.59 | 77.40 | -34.2% |
| Fair Value | 31.46 - 31.46 | 31.46 | -73.25% |
| P/E | 86.94 - 123.96 | 102.54 | -12.8% |
| EV/EBITDA | 86.30 - 123.93 | 104.97 | -10.7% |
| EPV | 110.07 - 152.81 | 131.44 | 11.8% |
| DDM - Stable | 35.68 - 96.19 | 65.94 | -43.9% |
| DDM - Multi | 67.20 - 117.09 | 83.56 | -28.9% |
| Market Cap (mil) | 4,104.20 |
| Beta | 1.21 |
| Outstanding shares (mil) | 34.90 |
| Enterprise Value (mil) | 3,577.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.12% |
| Cost of Debt | 5.57% |
| WACC | 11.89% |