As of 2025-11-16, the Intrinsic Value of Gear4music Holdings PLC (G4M.L) is 173.65 GBP. This G4M.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 310.00 GBP, the upside of Gear4music Holdings PLC is -44.00%.
The range of the Intrinsic Value is 92.77 - 457.97 GBP
Based on its market price of 310.00 GBP and our intrinsic valuation, Gear4music Holdings PLC (G4M.L) is overvalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.77 - 457.97 | 173.65 | -44.0% |
| DCF (Growth 10y) | 86.17 - 385.50 | 152.96 | -50.7% |
| DCF (EBITDA 5y) | 96.11 - 229.01 | 165.80 | -46.5% |
| DCF (EBITDA 10y) | 110.45 - 250.92 | 181.41 | -41.5% |
| Fair Value | 103.85 - 103.85 | 103.85 | -66.50% |
| P/E | 55.16 - 87.44 | 72.58 | -76.6% |
| EV/EBITDA | 129.40 - 303.81 | 209.28 | -32.5% |
| EPV | 71.22 - 106.91 | 89.07 | -71.3% |
| DDM - Stable | 55.31 - 246.72 | 151.02 | -51.3% |
| DDM - Multi | 94.48 - 328.74 | 146.91 | -52.6% |
| Market Cap (mil) | 62.09 |
| Beta | 1.44 |
| Outstanding shares (mil) | 0.20 |
| Enterprise Value (mil) | 76.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.89% |
| Cost of Debt | 8.06% |
| WACC | 6.61% |