As of 2025-11-17, the Intrinsic Value of 4Global PLC (4GBL.L) is 32.12 GBP. This 4GBL.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 22.50 GBP, the upside of 4Global PLC is 42.80%.
The range of the Intrinsic Value is 15.79 - 71.01 GBP
Based on its market price of 22.50 GBP and our intrinsic valuation, 4Global PLC (4GBL.L) is undervalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (29.61) - (23.40) | (25.29) | -212.4% |
| DCF (Growth 10y) | 15.79 - 71.01 | 32.12 | 42.8% |
| DCF (EBITDA 5y) | 7.79 - 36.79 | 13.02 | -42.1% |
| DCF (EBITDA 10y) | 18.70 - 58.91 | 27.32 | 21.4% |
| Fair Value | -15.61 - -15.61 | -15.61 | -169.40% |
| P/E | (36.72) - 40.89 | (3.85) | -117.1% |
| EV/EBITDA | 20.32 - 72.93 | 31.45 | 39.8% |
| EPV | 45.38 - 63.69 | 54.54 | 142.4% |
| DDM - Stable | (25.06) - (68.86) | (46.96) | -308.7% |
| DDM - Multi | 54.33 - 117.41 | 74.45 | 230.9% |
| Market Cap (mil) | 2.37 |
| Beta | -0.14 |
| Outstanding shares (mil) | 0.11 |
| Enterprise Value (mil) | 3.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.40% |
| Cost of Debt | 6.78% |
| WACC | 9.85% |