As of 2024-12-14, the Intrinsic Value of Geiger Counter Ltd (GCL.L) is
736.72 GBP. This GCL.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 52.30 GBP, the upside of Geiger Counter Ltd is
1,308.64%.
736.72 GBP
Intrinsic Value
GCL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,604.64) - (467.05) |
(766.93) |
-1566.4% |
| DCF (Growth 10y) |
(461.13) - (2,314.25) |
(722.72) |
-1481.9% |
| DCF (EBITDA 5y) |
(154.16) - (191.60) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(215.23) - (260.11) |
(1,234.50) |
-123450.0% |
| Fair Value |
736.72 - 736.72 |
736.72 |
1,308.64% |
| P/E |
94.30 - 156.18 |
120.09 |
129.6% |
| EV/EBITDA |
102.74 - 155.31 |
127.36 |
143.5% |
| EPV |
155.18 - 204.60 |
179.89 |
244.0% |
| DDM - Stable |
424.21 - 2,687.42 |
1,555.82 |
2874.8% |
| DDM - Multi |
(315.14) - (1,547.67) |
(523.15) |
-1100.3% |
GCL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
68.29 |
| Beta |
3.55 |
| Outstanding shares (mil) |
1.31 |
| Enterprise Value (mil) |
82.48 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.92% |
| Cost of Debt |
4.29% |
| WACC |
6.57% |