G4M.L
Gear4music Holdings PLC
Price:  
224.00 
GBP
Volume:  
12,632.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

G4M.L Intrinsic Value

-44.40 %
Upside

What is the intrinsic value of G4M.L?

As of 2025-07-10, the Intrinsic Value of Gear4music Holdings PLC (G4M.L) is 124.49 GBP. This G4M.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.00 GBP, the upside of Gear4music Holdings PLC is -44.40%.

The range of the Intrinsic Value is 72.39 - 306.51 GBP

Is G4M.L undervalued or overvalued?

Based on its market price of 224.00 GBP and our intrinsic valuation, Gear4music Holdings PLC (G4M.L) is overvalued by 44.40%.

224.00 GBP
Stock Price
124.49 GBP
Intrinsic Value
Intrinsic Value Details

G4M.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.39 - 306.51 124.49 -44.4%
DCF (Growth 10y) 68.35 - 257.21 110.80 -50.5%
DCF (EBITDA 5y) 170.09 - 227.90 200.80 -10.4%
DCF (EBITDA 10y) 170.15 - 241.43 206.23 -7.9%
Fair Value 107.46 - 107.46 107.46 -52.03%
P/E 56.57 - 81.30 69.88 -68.8%
EV/EBITDA 203.39 - 263.55 236.99 5.8%
EPV 68.54 - 108.14 88.34 -60.6%
DDM - Stable 51.46 - 227.37 139.41 -37.8%
DDM - Multi 86.62 - 301.53 135.06 -39.7%

G4M.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43.36
Beta 2.03
Outstanding shares (mil) 0.19
Enterprise Value (mil) 57.59
Market risk premium 5.98%
Cost of Equity 7.27%
Cost of Debt 8.06%
WACC 6.79%