As of 2025-06-28, the Intrinsic Value of Gambling.com Group Ltd (GAMB) is 19.57 USD. This GAMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.02 USD, the upside of Gambling.com Group Ltd is 62.80%.
The range of the Intrinsic Value is 12.70 - 40.34 USD
Based on its market price of 12.02 USD and our intrinsic valuation, Gambling.com Group Ltd (GAMB) is undervalued by 62.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.70 - 40.34 | 19.57 | 62.8% |
| DCF (Growth 10y) | 21.71 - 68.36 | 33.36 | 177.5% |
| DCF (EBITDA 5y) | 23.73 - 35.16 | 29.89 | 148.6% |
| DCF (EBITDA 10y) | 33.80 - 57.53 | 45.23 | 276.3% |
| Fair Value | 30.15 - 30.15 | 30.15 | 150.80% |
| P/E | 18.38 - 42.88 | 31.70 | 163.7% |
| EV/EBITDA | 10.04 - 20.92 | 12.21 | 1.6% |
| EPV | 4.11 - 7.66 | 5.88 | -51.1% |
| DDM - Stable | 11.23 - 32.21 | 21.72 | 80.7% |
| DDM - Multi | 17.71 - 39.78 | 24.55 | 104.2% |
| Market Cap (mil) | 417.82 |
| Beta | 0.84 |
| Outstanding shares (mil) | 34.76 |
| Enterprise Value (mil) | 489.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.94% |
| Cost of Debt | 26.52% |
| WACC | 9.86% |