As of 2024-12-11, the Intrinsic Value of Gamma Communications PLC (GAMA.L) is
971.00 GBP. This GAMA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,640.00 GBP, the upside of Gamma Communications PLC is
-40.80%.
The range of the Intrinsic Value is 778.77 - 1,356.77 GBP
971.00 GBP
Intrinsic Value
GAMA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
778.77 - 1,356.77 |
971.00 |
-40.8% |
| DCF (Growth 10y) |
962.66 - 1,641.18 |
1,190.13 |
-27.4% |
| DCF (EBITDA 5y) |
905.68 - 1,128.25 |
1,014.45 |
-38.1% |
| DCF (EBITDA 10y) |
1,031.82 - 1,325.59 |
1,170.18 |
-28.6% |
| Fair Value |
1,090.00 - 1,090.00 |
1,090.00 |
-33.54% |
| P/E |
1,258.62 - 1,698.76 |
1,415.32 |
-13.7% |
| EV/EBITDA |
977.92 - 1,423.33 |
1,217.55 |
-25.8% |
| EPV |
2,402.97 - 3,083.53 |
2,743.25 |
67.3% |
| DDM - Stable |
505.09 - 1,303.70 |
904.39 |
-44.9% |
| DDM - Multi |
747.75 - 1,461.70 |
985.45 |
-39.9% |
GAMA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,557.24 |
| Beta |
0.76 |
| Outstanding shares (mil) |
0.95 |
| Enterprise Value (mil) |
1,432.44 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.17% |
| Cost of Debt |
4.29% |
| WACC |
8.13% |