As of 2025-08-06, the Intrinsic Value of General Commercial and Industrial SA (GEBKA.AT) is 1.51 EUR. This GEBKA.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.72 EUR, the upside of General Commercial and Industrial SA is -12.00%.
The range of the Intrinsic Value is 0.97 - 4.37 EUR
Based on its market price of 1.72 EUR and our intrinsic valuation, General Commercial and Industrial SA (GEBKA.AT) is overvalued by 12.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.97 - 4.37 | 1.51 | -12.0% |
| DCF (Growth 10y) | 1.03 - 4.24 | 1.54 | -10.0% |
| DCF (EBITDA 5y) | 1.00 - 1.41 | 1.17 | -31.8% |
| DCF (EBITDA 10y) | 1.06 - 1.50 | 1.24 | -27.7% |
| Fair Value | 1.66 - 1.66 | 1.66 | -3.34% |
| P/E | 0.92 - 1.69 | 1.24 | -27.5% |
| EV/EBITDA | 1.03 - 1.45 | 1.14 | -33.3% |
| EPV | 2.29 - 2.95 | 2.62 | 52.9% |
| DDM - Stable | 0.68 - 2.29 | 1.48 | -13.6% |
| DDM - Multi | 0.96 - 2.22 | 1.31 | -23.7% |
| Market Cap (mil) | 41.26 |
| Beta | 0.74 |
| Outstanding shares (mil) | 24.06 |
| Enterprise Value (mil) | 39.45 |
| Market risk premium | 8.76% |
| Cost of Equity | 7.74% |
| Cost of Debt | 4.43% |
| WACC | 5.51% |