As of 2025-04-30, the Intrinsic Value of Gan Ltd (GAN) is 3.86 USD. This GAN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.77 USD, the upside of Gan Ltd is 117.80%.
The range of the Intrinsic Value is 2.47 - 7.72 USD
Based on its market price of 1.77 USD and our intrinsic valuation, Gan Ltd (GAN) is undervalued by 117.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.39) - (0.23) | (0.35) | -119.8% |
| DCF (Growth 10y) | 2.47 - 7.72 | 3.86 | 117.8% |
| DCF (EBITDA 5y) | 1.56 - 1.92 | 1.70 | -3.9% |
| DCF (EBITDA 10y) | 2.82 - 3.53 | 3.11 | 75.4% |
| Fair Value | -0.87 - -0.87 | -0.87 | -149.09% |
| P/E | (2.15) - (2.06) | (2.38) | -234.5% |
| EV/EBITDA | 1.27 - 1.69 | 1.36 | -23.1% |
| EPV | 0.26 - 0.33 | 0.29 | -83.3% |
| DDM - Stable | (2.13) - (9.03) | (5.58) | -415.4% |
| DDM - Multi | (0.27) - (0.88) | (0.41) | -123.1% |
| Market Cap (mil) | 81.07 |
| Beta | 0.44 |
| Outstanding shares (mil) | 45.80 |
| Enterprise Value (mil) | 89.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.72% |
| Cost of Debt | 7.00% |
| WACC | 7.41% |