As of 2024-12-14, the Intrinsic Value of Taylor Wimpey PLC (TW.L) is
102.77 GBP. This TW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.85 GBP, the upside of Taylor Wimpey PLC is
-18.30%.
The range of the Intrinsic Value is 83.07 - 146.13 GBP
102.77 GBP
Intrinsic Value
TW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.07 - 146.13 |
102.77 |
-18.3% |
| DCF (Growth 10y) |
86.79 - 146.73 |
105.75 |
-16.0% |
| DCF (EBITDA 5y) |
100.65 - 125.36 |
113.91 |
-9.5% |
| DCF (EBITDA 10y) |
96.68 - 127.14 |
111.43 |
-11.5% |
| Fair Value |
84.97 - 84.97 |
84.97 |
-32.48% |
| P/E |
80.35 - 118.73 |
100.05 |
-20.5% |
| EV/EBITDA |
97.31 - 119.49 |
109.56 |
-12.9% |
| EPV |
146.17 - 204.04 |
175.11 |
39.1% |
| DDM - Stable |
44.00 - 123.53 |
83.76 |
-33.4% |
| DDM - Multi |
96.94 - 182.71 |
124.13 |
-1.4% |
TW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,444.04 |
| Beta |
1.24 |
| Outstanding shares (mil) |
35.31 |
| Enterprise Value (mil) |
3,898.74 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.09% |
| Cost of Debt |
5.76% |
| WACC |
10.91% |