Ten Lifestyle Group PLC (TENG) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Ten Lifestyle Group PLC £0.47, price £1.00, upside -53.3%, quality 41 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Ten Lifestyle Group PLC for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range £0.4150 – £1.22 · fair‑value band £0.3570 – £0.5780 · the £1.00 price screens above the £0.4675 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Ten Lifestyle Group in your weekly email
Every Wednesday you see whether Ten Lifestyle Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ten Lifestyle Group Plc offers concierge services to private banks, premium financial services, and high-net-worth individuals in Europe, Asia-Pacific, the Middle East, Africa, and the Americas.
Show more
Ten Lifestyle Group Plc offers concierge services to private banks, premium financial services, and high-net-worth individuals in Europe, Asia-Pacific, the Middle East, Africa, and the Americas. The company assists its members to access various consumer markets, such as travel, shopping, lifestyle, retail, dining, events, and live entertainment through its proprietary digital platform. Its platform provides access to its members to hotels, restaurants, shows, and events. Ten Lifestyle Group Plc was formerly known as Ten Lifestyle Holdings Limited and changed its name to Ten Lifestyle Group plc in November 2017. The company was founded in 1998 and is based in London, the United Kingdom.
Stock analysis
Ten Lifestyle Group PLC (TENG) currently trades at £1.00, while our model-based Fair Value estimate is £0.4675, implying the stock looks roughly 113.9% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of £0.6900 per share, and 3 of the 24 models we run sit above the £1.00 price.
Bear case: the Asset-Based group reads lowest at £0.1800, and 21 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: £0.3570 (bear) to £0.5780 (bull), the price of £1.00 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 41/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Ten Lifestyle Group PLC reported revenue of £69.6M in FY2025 versus £35.1M in FY2021, a compound +18.7%/yr. Reported net income was £2.4M in FY2025.
Key figures
Market cap 99.0M GBX · P/E ratio 100.0 · P/S ratio 3.45 · EPS (TTM) £0.0100 · Net margin 3.4% · Return on equity 5.4% · Return on assets (EBIT) −3.0% · Operating margin 4.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 101% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −53%, TENG screens richer than that median.
Fair Value models
Bear £0.3570Fair Value £0.4675Bull £0.5780
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (£0.0100 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.5%
Start year 2020 (pandemic). Over 10 years: +13.1% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−22.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−22.6%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−11% → 7%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+24.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +21.8% a year for the price.
Compare Ten Lifestyle Group PLC with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Travel Services · 88 stocks
Beats the industry median on 2/12 measures
Overall it trails its industry peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside−53% · Bottom 25%
Profitability
Return on equity (TTM)5% · Below median
Return on assets6% · Above median
Net margin (TTM)2% · Below median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth6% · Above median
Valuation Multiplesvs Travel Services median · lower = cheaper
P/E (TTM)100.0× · Priciest 25%
P/B4.92× · Priciest 25%
P/S (TTM)1.83× · Pricier than median
P/FCF41.6× · Priciest 25%
EV/EBITDA22.3× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 49
FUTURE (revenue growth)28· sector 25
PAST (return on equity)21· sector 35
HEALTH (low debt)100· sector 94
DIVIDEND (yield)0· sector 41
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Ten Lifestyle Group PLC Fair Value". https://www.fairvalue-calculator.com/stock/TENG
Frequently asked questions
Is Ten Lifestyle Group PLC (TENG) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of £0.4675 versus a price of £1.00, about −53% upside (overvalued).
What is the fair value of TENG?
Our model-based fair value for Ten Lifestyle Group PLC is £0.4675 (as of Sep 23, 2026), built from audited fundamentals. The current price: £1.00.
What is the quality score of TENG?
Ten Lifestyle Group PLC has a Quality Score of 41/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Ten Lifestyle Group PLC (TENG)?
Our model-based price target is the fair value of £0.4675 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario £0.3570, optimistic scenario £0.5780. It is a calculation from audited fundamentals, not an analyst target.
What is the Ten Lifestyle Group PLC stock forecast for 2026?
Our models put fair value at £0.4675, about −53% upside versus a price of £1.00 (overvalued). Cautious scenario £0.3570, optimistic scenario £0.5780. The calculation is refreshed regularly with new filings.
What is the revenue of Ten Lifestyle Group PLC (TENG)?
Ten Lifestyle Group PLC reported trailing-twelve-month revenue of about £71.5M (latest available figure, as of Sep 23, 2026).
What growth is priced into Ten Lifestyle Group PLC (TENG)?
For today's price to be fair in a discounted-cash-flow model, Ten Lifestyle Group PLC would have to grow free cash flow by +24.6 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.5 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of TENG use?
Our models discount Ten Lifestyle Group PLC at 13.1 %: a base by market capitalisation (micro), damped by beta 0.94, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ten Lifestyle Group PLC that is +24.6 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Ten Lifestyle Group PLC (TENG) delivered so far?
Over the past 5 years revenue at Ten Lifestyle Group PLC grew +8.5 % a year. The price currently implies +24.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ten Lifestyle Group PLC (TENG) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Ten Lifestyle Group PLC (+24.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ten Lifestyle Group PLC (TENG)?
The free-cash-flow yield on the price is 3.18 %: that much free cash flow Ten Lifestyle Group PLC produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ten Lifestyle Group PLC (TENG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ten Lifestyle Group PLC it is £0.4675 per share (as of Sep 23, 2026), against a price of £1.00. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Ten Lifestyle Group PLC stock overvalued or undervalued in 2026?
As of Sep 23, 2026, TENG trades above its calculated fair value: price £1.00, fair value £0.4675, a gap of about −53% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of TENG?
No. The price is what the market pays today (£1.00); the fair value is what the company's own numbers justify (£0.4675). For Ten Lifestyle Group PLC the two are £0.5325 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ten Lifestyle Group PLC worth?
The market values Ten Lifestyle Group PLC at about 99.0M GBX (market capitalisation, as of Sep 23, 2026). Per share that is £1.00; our models calculate a fair value of £0.4675 per share.
What do the bullish and bearish scenarios say about TENG?
Our models span a range for Ten Lifestyle Group PLC: cautious scenario £0.3570, base £0.4675, optimistic £0.5780 per share (as of Sep 23, 2026, price £1.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TENG?
Ten Lifestyle Group PLC trades at a price-to-earnings ratio of 100.0 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £0.4675 is built from several models across several years. Other multiples: P/B 4.9, P/S 1.8, EV/EBITDA 22.3.
How solid is the balance sheet of Ten Lifestyle Group PLC (TENG)?
Balance-sheet figures for Ten Lifestyle Group PLC (as of Sep 23, 2026): return on equity 5.4%. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is TENG from its 52-week high?
Ten Lifestyle Group PLC trades at £1.00, about 3% below its 52-week high of £1.03 and 101% above the low of £0.4975 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of £0.4675 is for.
Which stocks are comparable to Ten Lifestyle Group PLC?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ten Lifestyle Group PLC stock attractive at the current price?
The data as of Sep 23, 2026: price £1.00, calculated fair value £0.4675 (−53%), Quality Score 41/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of TENG calculated?
We run Ten Lifestyle Group PLC through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of £0.4675, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Ten Lifestyle Group PLC itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ten Lifestyle Group PLC (TENG)?
The closing price on Sep 23, 2026 was £1.00. Our model-based fair value is £0.4675, about −53% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ten Lifestyle Group PLC right now?
The price sits above even our optimistic bull case (£0.5780). The favourable scenario is already priced in. Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Ten Lifestyle Group PLC
How large is the market capitalisation of Ten Lifestyle Group PLC (TENG)?
The market capitalisation of Ten Lifestyle Group PLC is 99.0M GBX. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ten Lifestyle Group PLC (TENG)?
The price-to-sales ratio of Ten Lifestyle Group PLC is 3.45 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ten Lifestyle Group PLC (TENG)?
Earnings per share at Ten Lifestyle Group PLC are £0.0100 (price ÷ EPS = P/E 100.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Ten Lifestyle Group PLC (TENG)?
The net margin of Ten Lifestyle Group PLC is 3.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ten Lifestyle Group PLC (TENG)?
The return on equity (ROE) of Ten Lifestyle Group PLC is 5.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ten Lifestyle Group PLC (TENG)?
On an EBIT basis the return on assets of Ten Lifestyle Group PLC is −3.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ten Lifestyle Group PLC (TENG)?
The operating margin of Ten Lifestyle Group PLC is 4.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ten Lifestyle Group PLC (TENG)?
Revenue at Ten Lifestyle Group PLC is growing +5.6% versus a year earlier (3y avg +12.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ten Lifestyle Group PLC (TENG)?
Earnings per share at Ten Lifestyle Group PLC are growing −95.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ten Lifestyle Group PLC (TENG) hold?
Ten Lifestyle Group PLC holds more cash than debt, 624K GBX net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ten Lifestyle Group PLC in the live analysis
One click puts Ten Lifestyle Group PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
