Valuation as at 2026-08-04 · refreshed with the ASX 300 Most Undervalued screen
About Tabcorp Holdings Limited
Tabcorp Holdings Limited, together with its subsidiaries, provides gambling, and entertainment and integrity services in Australia. It operates through Wagering and Media, and Integrity Services segments. The Wagering and Media segment offers totalisator and fixed odds betting on racing, sports, and other events through a network of TAB agencies, hotels and clubs, and on-course operations, as well as through retail, Internet, mobile devices, and phone.
Source: Yahoo Finance company profile · factual description, not KashVector commentary
Tabcorp Holdings Limited TAH.AX
Consumer Cyclical · Gambling
TAH.AX's price & financial trends
Annual reporting periods — this market does not have reliable quarterly data on Yahoo (either it isn’t required, or coverage is incomplete), so annual is the most granular consistent series across free cash flow and dividends.
Data refreshed 2026-08-04
Share price · last 2 years
Earnings per share (diluted)
Free cash flow
Dividend per share
Intrinsic value estimate · 5-year forecast
Assumptions used in this valuation
Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.
| Bear | Base | Bull | |
|---|---|---|---|
| 5-yr FCF growth | -2.5% | -5.0% | -7.5% |
| Terminal growth | 2.5% | 2.5% | 2.5% |
| WACC (discount rate) | 7.59% | 6.59% | 5.59% |
Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 4.80% + 0.50 × 6.00% = 7.80% · WACC = weighted by 70%/30% capital structure
These numbers come from running Tabcorp Holdings Limited's cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or TAH.AX's competitive position. What is DCF?
Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with TAH.AX →
More ASX 300 Most Undervalued stocks
Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.
About this valuation
Refreshed on the same cycle as the ASX 300 Most Undervalued screen. Change any assumption yourself in the full interactive tool.
Frequently asked questions
Is TAH.AX undervalued?
The Base-case DCF estimates intrinsic value at $1.34 vs a current price of $0.88 — a +52.8% margin, so the Base case reads undervalued. This is a mechanical output, not advice.