What is the intrinsic value of GC1.AX?

As of 2025-07-03, the Intrinsic Value of Glennon Small Companies Ltd (GC1.AX) is 0.65 AUD. This GC1.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.49 AUD, the upside of Glennon Small Companies Ltd is 33.50%.

The range of the Intrinsic Value is 0.50 - 0.97 AUD

Is GC1.AX undervalued or overvalued?

Based on its market price of 0.49 AUD and our intrinsic valuation, Glennon Small Companies Ltd (GC1.AX) is undervalued by 33.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.50 - 0.97	0.65	33.5%
DCF (Growth 10y)	0.52 - 0.93	0.65	33.5%
DCF (EBITDA 5y)	0.31 - 0.39	0.34	-29.8%
DCF (EBITDA 10y)	0.38 - 0.46	0.41	-15.5%
Fair Value	2.38 - 2.38	2.38	386.73%
P/E	0.46 - 0.84	0.64	30.4%
EV/EBITDA	0.45 - 1.15	0.73	48.5%
EPV	0.21 - 0.24	0.23	-53.9%
DDM - Stable	0.69 - 1.68	1.19	142.4%
DDM - Multi	0.20 - 0.38	0.26	-46.2%