Company - UK Share Hub

TEP.LSE 1712 -2 (-0.12%)
2024-12-23 16:35:00

https://www.telecomplus.co.uk

Telecom Plus Plc provides a range of utility services in the United Kingdom. It offers various services, including gas, electricity, fixed line telephony, mobile telephony, broadband, and insurance, as well as bill protection and life cover, home insurance and boiler cover, and cashback card services under the Utility Warehouse and TML brands. Telecom Plus Plc was incorporated in 1996 and is based in London, the United Kingdom.

2024-10-14 Telecom Plus Plc's (LON:TEP) Intrinsic Value Is Potentially 43% Above Its Share Price
2024-09-23 Those who invested in Telecom Plus (LON:TEP) three years ago are up 73%
2024-09-02 Telecom Plus (LON:TEP) Is Achieving High Returns On Its Capital
2024-08-12 Should Weakness in Telecom Plus Plc's (LON:TEP) Stock Be Seen As A Sign That Market Will Correct The Share Price Given Decent Financials?
2024-07-23 Telecom Plus (LON:TEP) Will Pay A Larger Dividend Than Last Year At £0.47
2024-07-07 Telecom Plus' (LON:TEP) Shareholders Will Receive A Bigger Dividend Than Last Year
2024-06-20 Telecom Plus Full Year 2024 Earnings: Misses Expectations
2024-06-14 Stocks to watch next week: Ashtead, Telecom Plus, DS Smith and UK interest rates
2024-04-30 Telecom Plus Plc's (LON:TEP) Intrinsic Value Is Potentially 47% Above Its Share Price
2024-04-05 If EPS Growth Is Important To You, Telecom Plus (LON:TEP) Presents An Opportunity
2024-01-29 Why The 28% Return On Capital At Telecom Plus (LON:TEP) Should Have Your Attention
2024-01-01 Do Its Financials Have Any Role To Play In Driving Telecom Plus Plc's (LON:TEP) Stock Up Recently?
2023-11-24 Telecom Plus' (LON:TEP) Dividend Will Be £0.36
2023-11-22 Are Telecom Plus Plc (LON:TEP) Investors Paying Above The Intrinsic Value?
2023-10-28 Here's Why We Think Telecom Plus (LON:TEP) Might Deserve Your Attention Today
2023-10-05 The past year for Telecom Plus (LON:TEP) investors has not been profitable
2023-08-21 Telecom Plus (LON:TEP) Is Achieving High Returns On Its Capital
2023-08-07 With 82% ownership of the shares, Telecom Plus Plc (LON:TEP) is heavily dominated by institutional owners
2023-07-24 Should Weakness in Telecom Plus Plc's (LON:TEP) Stock Be Seen As A Sign That Market Will Correct The Share Price Given Decent Financials?
2023-07-08 Telecom Plus' (LON:TEP) Upcoming Dividend Will Be Larger Than Last Year's

Summary

Ratios

Dividends

Income Statement

Balance Sheet

Cashflow Statement

Summary

Ratios

Dividends

Income Statement

Balance Sheet

Cashflow Statement

Discounted Cashflow Valuation:

Latest Financials: Currency:

Decide upon the free cashflow per share in year one, the amount it will grow from years 2-4, and the ongoing stable growth rate from year 5.
The default cashflow rate is that of the latest financials, the initial growth rate is the 5 year free cashflow CAGR, as is the ongoing growth rate.

Free Cashflow per Share (CF0) FCF Growth Rate (5Y CAGR) Stable Growth Rate

This allows us to calculate the projected cashflows for the next 5 years:

CF1 CF2 CF3 CF4 CF5

Next determine what return the investor requires for accepting the risk of investing in the equity.
As a default it is the risk free rate (the 10 year government bond yield) plus inflation.
Adjust these figures or use the Risk Premium field to obtain the Required Return.
Note that the Required Return needs to be higher than the Stable Growth Rate for the formula to return meaningful results.

Risk Free Rate Inflation Rate Risk Premium Required Return

Cashflows CF1 to CF4 are discounted at the Required Return and Totalled.
The Terminal Value is calculated from the cashflow in year 5, the Required Return, and the Stable Growth rate.
These two figures combined yield the Intrinsic Value under the Discounted Cashflow Method.

DCF1 DCF2 DCF3 DCF4 Total Terminal CF

As the model requires estimated inputs and can only ever be a guideline, apply a Margin of Safety to compensate.
The Net Value can then be compared to the Current Price to get an indication of whether the stock is trading at a discount or premium to Intrinsic Value.

Current Price Intrinsic Value Margin of Safety Net Value Premium or Discount %