Subscribe

Telecom Plus Plc (TEP.L)

GBp863.00 -5.00 (-0.58%)
GB LSE Utilities Diversified Utilities
Address Network HQ NW9 5AB
London, GB
CEO Stuart Burnett
IPO 2000-07-26
ISIN GB0008794710

Explore sections of this company profile

Description

Telecom Plus Plc, established in 1996 and headquartered in London, UK, operates as a significant provider of diverse essential services throughout the United Kingdom. The company's extensive portfolio encompasses utility offerings like gas and electricity, alongside communication solutions such as fixed-line and mobile telephony, and broadband internet. Furthermore, it provides a comprehensive array of insurance products, including coverage for bill protection, life, home, and boilers, as well as cashback card services, all primarily delivered under its Utility Warehouse and TML brand names.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp863.00 -5.00 (-0.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
468.3K
Beta
0.42
Float Shares
73.26M
Free Float %
91.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.57% -5.99% -14.19% -26.72% -36.54% -26.07% -50.17% -33.95% -17.97% -2.71% +368.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
863.00
DCF (Unlevered) 2,816.98 +226.4%
DCF (Levered) 1,397.96 +62.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 83% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 5 0
Hold 1 +1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.35
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Diversified Utilities: +5.3%
    +5.6% Q1'26: +3.6% (vs Q1'24)
  • EPS growth Diversified Utilities: +4.4%
    +5.3% Q1'26: +30.0% (vs Q1'24)
  • FCF margin FCF growth · Diversified Utilities: +8.5%
    +4.9% Q1'26: +3.8% (vs Q1'24)
  • EBIT margin Diversified Utilities: +20.5%
    +6.4% Q1'26: +8.0% (vs Q1'24)
  • ROIC Diversified Utilities: +4.5%
    +21.7% Q1'26: +66.4% (vs Q1'24)
  • Share dilution Diversified Utilities: -0.2%
    +0.9% Q1'26: +1.3% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Diversified Utilities: 3.55×
    1.53× Q1'26: 0.53× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.42) × ERP
WACC = 80% × Ke + 20% × Kd (6.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,816.98 Current price: 863.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2001
actual
Mar 2002
actual
Mar 2003
actual
Mar 2006
actual
Mar 2007
actual
Mar 2008
actual
Mar 2009
actual
Mar 2010
actual
Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
4 Rev. Ana.
3 EPS Ana.
Mar 2027
4 Rev. Ana.
3 EPS Ana.
Mar 2028
4 Rev. Ana.
3 EPS Ana.
Mar 2029
3 Rev. Ana.
1 EPS Ana.
Mar 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
28.11M
est: 29.13M (-3.5%)
32.68M
est: 32.18M (+1.6%)
58.04M
est: 52.27M (+11.0%)
136.34M
est: 128.19M (+6.4%)
176.07M
est: 191.83M (-8.2%)
186.46M
est: 188.93M (-1.3%)
278.34M
est: 286.36M (-2.8%)
369.07M
est: 367.50M (+0.4%)
418.85M
est: 427.87M (-2.1%)
471.46M
est: 497.62M (-5.3%)
601.51M
est: 608.26M (-1.1%)
659.72M
est: 691.32M (-4.6%)
729.18M
est: 724.15M (+0.7%)
744.73M
est: 739.64M (+0.7%)
740.29M
est: 761.10M (-2.7%)
792.87M
est: 782.56M (+1.3%)
804.44M
est: 832.17M (-3.3%)
875.77M
est: 870.13M (+0.6%)
861.20M
est: 868.37M (-0.8%)
967.43M
est: 992.13M (-2.5%)
2.48B
est: 2.58B (-4.0%)
2.04B
est: 2.10B (-2.8%)
1.84B
est: 1.81B (+1.8%)
1.91B
1.88B – 1.94B
+6.0% YoY
2.07B
1.99B – 2.14B
+7.9% YoY
2.15B
2.08B – 2.23B
+4.2% YoY
2.17B
2.09B – 2.25B
+0.9% YoY
2.26B
2.18B – 2.34B
+4.0% YoY
EBITDA
3.03M
est: 1.94M (+56.4%)
4.54M
est: 2.10M (+116.4%)
6.21M
est: 3.41M (+82.0%)
-1.03M
est: 18.81M (-105.5%)
11.70M
est: -329.2K (+3,654.8%)
16.32M
est: 13.57M (+20.2%)
22.21M
est: 30.45M (-27.1%)
17.23M
est: 32.84M (-47.5%)
26.25M
est: 24.59M (+6.8%)
29.50M
est: 36.03M (-18.1%)
32.56M
est: 42.40M (-23.2%)
35.85M
est: 44.72M (-19.8%)
51.01M
est: 48.58M (+5.0%)
51.57M
est: 60.93M (-15.4%)
57.54M
est: 54.94M (+4.7%)
57.60M
est: 122.92M (-53.1%)
60.13M
est: 59.15M (+1.6%)
67.94M
est: 60.10M (+13.0%)
65.07M
est: 62.55M (+4.0%)
70.26M
est: 66.43M (+5.8%)
106.03M
est: 71.09M (+49.2%)
131.35M
est: 75.10M (+74.9%)
142.13M
est: 120.20M (+18.2%)
127.38M
124.93M – 129.10M
+6.0% YoY
137.49M
132.46M – 142.22M
+7.9% YoY
143.27M
138.17M – 148.08M
+4.2% YoY
144.55M
139.33M – 149.46M
+0.9% YoY
150.38M
144.96M – 155.49M
+4.0% YoY
EBIT
2.77M
est: 1.50M (+84.6%)
4.22M
est: 1.62M (+160.1%)
5.70M
est: 2.64M (+116.2%)
-1.61M
est: 14.74M (-110.9%)
11.60M
est: -3.89M (+398.0%)
16.76M
est: 9.85M (+70.2%)
22.52M
est: 21.22M (+6.1%)
18.20M
est: 25.67M (-29.1%)
27.58M
est: 18.86M (+46.2%)
30.88M
est: 29.19M (+5.8%)
34.71M
est: 34.47M (+0.7%)
35.52M
est: 35.57M (-0.1%)
44.13M
est: 34.76M (+26.9%)
36.75M
est: 39.13M (-6.1%)
42.25M
est: 37.50M (+12.6%)
41.90M
est: 43.40M (-3.5%)
44.31M
est: 44.50M (-0.4%)
50.17M
est: 46.26M (+8.4%)
45.79M
est: 49.27M (-7.1%)
49.63M
est: 52.32M (-5.1%)
85.89M
est: 55.99M (+53.4%)
109.73M
est: 59.15M (+85.5%)
119.05M
est: 92.99M (+28.0%)
98.55M
96.66M – 99.88M
+6.0% YoY
106.37M
102.48M – 110.03M
+7.9% YoY
110.84M
106.90M – 114.56M
+4.2% YoY
111.83M
107.79M – 115.63M
+0.9% YoY
116.34M
112.15M – 120.29M
+4.0% YoY
Net Income
2.44M
est: 3.46M (-29.6%)
2.96M
est: 3.98M (-25.7%)
3.98M
est: 4.87M (-18.3%)
-1.38M
est: 11.95M (-111.6%)
8.61M
est: -2.10M (+510.9%)
11.95M
est: 8.47M (+41.1%)
16.18M
est: 18.19M (-11.0%)
13.44M
est: 20.79M (-35.3%)
20.73M
est: 15.60M (+32.8%)
23.45M
est: 24.07M (-2.6%)
27.07M
est: 28.72M (-5.8%)
27.46M
est: 30.80M (-10.8%)
32.30M
est: 30.83M (+4.8%)
31.77M
est: 33.27M (-4.5%)
30.44M
est: 32.43M (-6.1%)
30.49M
est: 97.77M (-68.8%)
33.10M
est: 32.38M (+2.2%)
35.91M
est: 34.56M (+3.9%)
32.58M
est: 35.27M (-7.6%)
35.47M
est: 37.45M (-5.3%)
68.43M
est: 68.43M (+0.0%)
71.04M
est: 71.04M (+0.0%)
76.10M
est: 94.69M (-19.6%)
98.62M
97.10M – 100.14M
+4.2% YoY
82.94M
79.94M – 85.94M
-15.9% YoY
108.73M
73.09M – 117.48M
+31.1% YoY
101.88M
97.10M – 106.37M
-6.3% YoY
118.61M
113.05M – 123.85M
+16.4% YoY
SGA
est: 3.00M (-100.0%)
est: 3.25M (-100.0%)
8.51M
est: 5.28M (+61.4%)
11.66M
est: 33.87M (-65.6%)
16.16M
est: 29.18M (-44.6%)
13.40M
est: 24.52M (-45.4%)
22.98M
est: 33.35M (-31.1%)
26.85M
est: 40.94M (-34.4%)
28.30M
est: 46.34M (-38.9%)
32.56M
est: 48.38M (-32.7%)
53.20M
est: 59.41M (-10.4%)
64.39M
est: 60.46M (+6.5%)
67.40M
est: 68.46M (-1.6%)
76.29M
est: 69.42M (+9.9%)
78.76M
est: 77.86M (+1.1%)
87.13M
est: 79.79M (+9.2%)
95.68M
est: 92.54M (+3.4%)
95.90M
est: 99.88M (-4.0%)
104.67M
est: 105.70M (-1.0%)
114.11M
est: 112.26M (+1.7%)
178.71M
est: 120.12M (+48.8%)
203.24M
est: 126.90M (+60.2%)
190.01M
est: 185.93M (+2.2%)
197.04M
193.26M – 199.70M
+6.0% YoY
212.69M
204.90M – 220.00M
+7.9% YoY
221.62M
213.74M – 229.05M
+4.2% YoY
223.59M
215.53M – 231.19M
+0.9% YoY
232.62M
224.23M – 240.52M
+4.0% YoY
EPS
0.05
est: 0.04 (+6.4%)
0.05
est: 0.05 (+7.1%)
0.07
est: 0.06 (+10.1%)
-0.02
est: -0.01 (-263.8%)
0.13
est: 0.12 (+9.1%)
0.18
est: 0.18 (+0.2%)
0.24
est: 0.25 (-4.6%)
0.20
est: 0.18 (+9.0%)
0.30
est: 0.29 (+4.3%)
0.34
est: 0.34 (-0.1%)
0.39
est: 0.38 (+2.6%)
0.37
est: 0.48 (-22.5%)
0.41
est: 0.53 (-22.6%)
0.33
est: 0.56 (-41.0%)
0.38
est: 0.59 (-35.1%)
0.39
est: 0.57 (-31.0%)
0.42
est: 0.58 (-27.8%)
0.46
est: 0.58 (-21.3%)
0.42
est: 0.60 (-29.9%)
0.45
est: 0.61 (-26.0%)
0.86
est: 0.96 (-10.7%)
0.90
est: 1.09 (-17.1%)
0.96
est: 1.18 (-18.9%)
1.24
1.21 – 1.25
+4.5% YoY
1.03
1.00 – 1.07
-17.1% YoY
1.13
0.91 – 1.47
+10.7% YoY
1.27
1.21 – 1.33
+12.1% YoY
1.48
1.41 – 1.55
+16.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-28 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-21 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-20 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-19 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-18 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-15 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-14 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-13 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-12 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-11 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-08 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-07 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-06 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-05 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-01 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
169.52M
OE per share TTM
2.12
Owner's Yield
21.20%
Maintenance CapEx ratio
17.41%
Maint CapEx / Avg PPE
2.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 102 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Tweedy, Browne International Insider + Value ETF ICPY 0.83% 573.8K 0.80%
2 Tweedy, Browne Insider + Value ETF COPY 0.55% 1.72M 0.89%
3 WisdomTree UK Quality Dividend Growth UCITS ETF - GBP UGRW.L 0.32% 35.3K 0.29%
4 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.30% 274.7K 0.38%
5 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.30% 274.7K 0.38%
6 Amundi Prime UK Mid & Small Cap UCITS ETF DR - GBP (D) PRUK.L 0.28% 1.20M 0.05%
7 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.24% 6.42M 0.10%
8 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.24% 6.42M 0.10%
9 Invesco FTSE 250 UCITS ETF S250.L 0.21% 74.7K 0.12%
10 iShares FTSE 250 UCITS ETF MIDD.L 0.21% 1.75M 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
50.0K
Shares Outstanding
79.84M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Stuart Burnett Chief Executive Officer & Director 2M male
Nicholas J. Schoenfeld Chief Financial Officer & Director 1M male
John Marshall Chief Technology Officer male
Libby Townsend Chief People Officer female
David Walter Chief Commercial Officer male
Rob Harris Chief Operating Officer male
Sheryl Jermyn General Counsel & Compliance Director female
David William Baxter Head of Finance & Company Secretary male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits