As of 2025-11-13, the Intrinsic Value of Trackwise Designs PLC (TWD.L) is 40.85 GBP. This TWD.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.18 GBP, the upside of Trackwise Designs PLC is 23,244.60%.
The range of the Intrinsic Value is 4.66 - 70.59 GBP
Based on its market price of 0.18 GBP and our intrinsic valuation, Trackwise Designs PLC (TWD.L) is undervalued by 23,244.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (777.41) - (124.24) | (212.12) | -121311.6% |
| DCF (Growth 10y) | (633.98) - (4,348.18) | (1,132.84) | -647438.5% |
| DCF (EBITDA 5y) | (6.42) - (1.24) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 4.66 - 70.59 | 40.85 | 23244.6% |
| Fair Value | -5.27 - -5.27 | -5.27 | -3,109.06% |
| P/E | (2.30) - (3.21) | (2.80) | -1700.8% |
| EV/EBITDA | (1.02) - 1.42 | (0.01) | -106.2% |
| EPV | (4.59) - (6.51) | (5.55) | -3273.8% |
| DDM - Stable | (1.64) - (10.24) | (5.94) | -3494.0% |
| DDM - Multi | (9.28) - (47.83) | (15.85) | -9159.8% |
| Market Cap (mil) | 2.06 |
| Beta | 2.63 |
| Outstanding shares (mil) | 11.75 |
| Enterprise Value (mil) | 12.13 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.41% |
| Cost of Debt | 8.52% |
| WACC | 7.45% |