As of 2024-12-15, the Intrinsic Value of 4Global PLC (4GBL.L) is
28.06 GBP. This 4GBL.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 46.50 GBP, the upside of 4Global PLC is
-39.70%.
The range of the Intrinsic Value is 14.81 - 87.01 GBP
28.06 GBP
Intrinsic Value
4GBL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(23.50) - (6.96) |
(10.08) |
-121.7% |
| DCF (Growth 10y) |
14.81 - 87.01 |
28.06 |
-39.7% |
| DCF (EBITDA 5y) |
12.16 - 23.61 |
16.18 |
-65.2% |
| DCF (EBITDA 10y) |
17.83 - 36.90 |
24.63 |
-47.0% |
| Fair Value |
-4.30 - -4.30 |
-4.30 |
-109.25% |
| P/E |
(11.01) - 28.96 |
5.41 |
-88.4% |
| EV/EBITDA |
20.58 - 34.94 |
24.53 |
-47.3% |
| EPV |
23.89 - 37.14 |
30.52 |
-34.4% |
| DDM - Stable |
(8.21) - (44.81) |
(26.51) |
-157.0% |
| DDM - Multi |
24.67 - 109.87 |
40.90 |
-12.0% |
4GBL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.38 |
| Beta |
-0.22 |
| Outstanding shares (mil) |
0.27 |
| Enterprise Value (mil) |
12.54 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.53% |
| Cost of Debt |
6.78% |
| WACC |
8.46% |