GBG.L
GB Group PLC
Price:  
228.00 
GBP
Volume:  
699,292.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GBG.L Intrinsic Value

-30.60 %
Upside

What is the intrinsic value of GBG.L?

As of 2025-07-07, the Intrinsic Value of GB Group PLC (GBG.L) is 158.20 GBP. This GBG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.00 GBP, the upside of GB Group PLC is -30.60%.

The range of the Intrinsic Value is 113.25 - 256.70 GBP

Is GBG.L undervalued or overvalued?

Based on its market price of 228.00 GBP and our intrinsic valuation, GB Group PLC (GBG.L) is overvalued by 30.60%.

228.00 GBP
Stock Price
158.20 GBP
Intrinsic Value
Intrinsic Value Details

GBG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.25 - 256.70 158.20 -30.6%
DCF (Growth 10y) 162.30 - 351.29 222.01 -2.6%
DCF (EBITDA 5y) 95.35 - 124.59 108.21 -52.5%
DCF (EBITDA 10y) 141.61 - 194.52 164.77 -27.7%
Fair Value 16.81 - 16.81 16.81 -92.63%
P/E 63.26 - 163.87 108.67 -52.3%
EV/EBITDA 128.34 - 259.33 186.51 -18.2%
EPV 608.27 - 834.91 721.59 216.5%
DDM - Stable 25.66 - 66.93 46.30 -79.7%
DDM - Multi 116.73 - 214.93 149.36 -34.5%

GBG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 585.40
Beta 1.53
Outstanding shares (mil) 2.57
Enterprise Value (mil) 634.50
Market risk premium 5.98%
Cost of Equity 9.84%
Cost of Debt 9.55%
WACC 9.58%