As of 2025-05-15, the Intrinsic Value of Gamma Communications PLC (GAMA.L) is 1,237.82 GBP. This GAMA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,170.00 GBP, the upside of Gamma Communications PLC is 5.80%.
The range of the Intrinsic Value is 927.31 - 1,885.90 GBP
Based on its market price of 1,170.00 GBP and our intrinsic valuation, Gamma Communications PLC (GAMA.L) is undervalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 927.31 - 1,885.90 | 1,237.82 | 5.8% |
| DCF (Growth 10y) | 1,144.63 - 2,210.40 | 1,492.83 | 27.6% |
| DCF (EBITDA 5y) | 946.33 - 1,229.10 | 1,077.42 | -7.9% |
| DCF (EBITDA 10y) | 1,155.40 - 1,548.20 | 1,333.58 | 14.0% |
| Fair Value | 1,481.63 - 1,481.63 | 1,481.63 | 26.63% |
| P/E | 1,353.37 - 2,301.33 | 1,747.50 | 49.4% |
| EV/EBITDA | 1,008.49 - 1,375.14 | 1,212.60 | 3.6% |
| EPV | 2,529.09 - 3,341.11 | 2,935.11 | 150.9% |
| DDM - Stable | 641.00 - 1,722.03 | 1,181.51 | 1.0% |
| DDM - Multi | 938.71 - 1,930.53 | 1,260.11 | 7.7% |
| Market Cap (mil) | 1,107.89 |
| Beta | 0.61 |
| Outstanding shares (mil) | 0.95 |
| Enterprise Value (mil) | 1,115.79 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.95% |
| Cost of Debt | 4.25% |
| WACC | 7.92% |