As of 2026-10-05, the Intrinsic Value of Tyman PLC (TYMN.L) is 213.37 GBP. This TYMN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 398.00 GBP, the upside of Tyman PLC is -46.40%.
The range of the Intrinsic Value is 150.30 - 327.78 GBP
Based on its market price of 398.00 GBP and our intrinsic valuation, Tyman PLC (TYMN.L) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.30 - 327.78 | 213.37 | -46.4% |
| DCF (Growth 10y) | 161.82 - 318.27 | 218.17 | -45.2% |
| DCF (EBITDA 5y) | 173.86 - 237.40 | 213.93 | -46.2% |
| DCF (EBITDA 10y) | 184.46 - 261.97 | 227.56 | -42.8% |
| Fair Value | 341.53 - 341.53 | 341.53 | -14.19% |
| P/E | 319.50 - 416.34 | 381.17 | -4.2% |
| EV/EBITDA | 243.20 - 423.97 | 347.54 | -12.7% |
| EPV | 368.75 - 500.46 | 434.60 | 9.2% |
| DDM - Stable | 115.29 - 255.72 | 185.50 | -53.4% |
| DDM - Multi | 157.92 - 254.13 | 193.39 | -51.4% |
| Market Cap (mil) | 775.39 |
| Beta | 2.04 |
| Outstanding shares (mil) | 1.95 |
| Enterprise Value (mil) | 943.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.40% |
| Cost of Debt | 4.71% |
| WACC | 9.61% |