
Telecom Plus PLC
LSE:TEP

Intrinsic Value
The intrinsic value of one
TEP
stock under the Base Case scenario is
2 750.01
GBX.
Compared to the current market price of 2 025 GBX,
Telecom Plus PLC
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Telecom Plus PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Telecom Plus PLC
Balance Sheet Decomposition
Telecom Plus PLC
Current Assets | 377m |
Cash & Short-Term Investments | 70.8m |
Receivables | 223.7m |
Other Current Assets | 82.5m |
Non-Current Assets | 232.8m |
Long-Term Investments | 8m |
PP&E | 25.2m |
Intangibles | 136.2m |
Other Non-Current Assets | 63.4m |
Free Cash Flow Analysis
Telecom Plus PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Telecom Plus PLC
Revenue
|
1.9B
GBP
|
Cost of Revenue
|
-1.5B
GBP
|
Gross Profit
|
358m
GBP
|
Operating Expenses
|
-244.9m
GBP
|
Operating Income
|
113.1m
GBP
|
Other Expenses
|
-37.8m
GBP
|
Net Income
|
75.3m
GBP
|
TEP Profitability Score
Profitability Due Diligence
Telecom Plus PLC's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Telecom Plus PLC's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
TEP Solvency Score
Solvency Due Diligence
Telecom Plus PLC's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Telecom Plus PLC's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TEP Price Targets Summary
Telecom Plus PLC
According to Wall Street analysts, the average 1-year price target for
TEP
is 2 757.83 GBX
with a low forecast of 2 459.35 GBX and a high forecast of 3 339 GBX.
Dividends
Current shareholder yield for TEP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TEP
stock under the Base Case scenario is
2 750.01
GBX.
Compared to the current market price of 2 025 GBX,
Telecom Plus PLC
is
Undervalued by 26%.