GAMB
Gambling.com Group Ltd
Price:  
11.92 
USD
Volume:  
249,685.00
Jersey | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GAMB Intrinsic Value

68.00 %
Upside

What is the intrinsic value of GAMB?

As of 2025-05-27, the Intrinsic Value of Gambling.com Group Ltd (GAMB) is 20.03 USD. This GAMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.92 USD, the upside of Gambling.com Group Ltd is 68.00%.

The range of the Intrinsic Value is 12.98 - 41.49 USD

Is GAMB undervalued or overvalued?

Based on its market price of 11.92 USD and our intrinsic valuation, Gambling.com Group Ltd (GAMB) is undervalued by 68.00%.

11.92 USD
Stock Price
20.03 USD
Intrinsic Value
Intrinsic Value Details

GAMB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.98 - 41.49 20.03 68.0%
DCF (Growth 10y) 22.24 - 70.38 34.19 186.8%
DCF (EBITDA 5y) 21.53 - 34.48 29.87 150.6%
DCF (EBITDA 10y) 31.49 - 56.78 45.48 281.5%
Fair Value 30.15 - 30.15 30.15 152.90%
P/E 16.30 - 38.51 27.30 129.0%
EV/EBITDA 8.67 - 21.34 12.16 2.0%
EPV 4.20 - 7.77 5.98 -49.8%
DDM - Stable 11.45 - 33.13 22.29 87.0%
DDM - Multi 18.11 - 41.01 25.16 111.1%

GAMB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 414.34
Beta 0.83
Outstanding shares (mil) 34.76
Enterprise Value (mil) 486.24
Market risk premium 4.60%
Cost of Equity 8.82%
Cost of Debt 26.52%
WACC 9.73%