As of 2024-12-11, the Intrinsic Value of Tyman PLC (TYMN.L) is
254.66 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
-36.00%.
The range of the Intrinsic Value is 174.82 - 412.99 GBP
254.66 GBP
Intrinsic Value
TYMN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
174.82 - 412.99 |
254.66 |
-36.0% |
| DCF (Growth 10y) |
187.45 - 399.62 |
259.48 |
-34.8% |
| DCF (EBITDA 5y) |
168.42 - 244.02 |
208.61 |
-47.6% |
| DCF (EBITDA 10y) |
190.12 - 280.67 |
235.07 |
-40.9% |
| Fair Value |
341.53 - 341.53 |
341.53 |
-14.19% |
| P/E |
374.96 - 519.39 |
426.34 |
7.1% |
| EV/EBITDA |
248.99 - 412.52 |
351.77 |
-11.6% |
| EPV |
408.66 - 570.57 |
489.62 |
23.0% |
| DDM - Stable |
127.43 - 307.62 |
217.53 |
-45.3% |
| DDM - Multi |
174.83 - 305.99 |
220.61 |
-44.6% |
TYMN.L Intrinsic Value - Key Valuation Metrics
| 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 |
10.25% |
| Cost of Debt |
4.71% |
| WACC |
8.73% |