As of 2025-07-09, the Intrinsic Value of Genuit Group PLC (GEN.L) is 303.74 GBP. This GEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 372.50 GBP, the upside of Genuit Group PLC is -18.50%.
The range of the Intrinsic Value is 194.04 - 637.78 GBP
Based on its market price of 372.50 GBP and our intrinsic valuation, Genuit Group PLC (GEN.L) is overvalued by 18.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 194.04 - 637.78 | 303.74 | -18.5% |
| DCF (Growth 10y) | 214.59 - 647.80 | 322.94 | -13.3% |
| DCF (EBITDA 5y) | 218.20 - 272.61 | 242.84 | -34.8% |
| DCF (EBITDA 10y) | 233.88 - 322.74 | 273.50 | -26.6% |
| Fair Value | 106.47 - 106.47 | 106.47 | -71.42% |
| P/E | 198.52 - 255.60 | 205.56 | -44.8% |
| EV/EBITDA | 291.56 - 367.21 | 328.55 | -11.8% |
| EPV | 263.88 - 421.94 | 342.91 | -7.9% |
| DDM - Stable | 102.85 - 382.93 | 242.89 | -34.8% |
| DDM - Multi | 156.62 - 406.71 | 221.18 | -40.6% |
| Market Cap (mil) | 947.92 |
| Beta | 1.48 |
| Outstanding shares (mil) | 2.54 |
| Enterprise Value (mil) | 1,077.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.03% |
| Cost of Debt | 4.88% |
| WACC | 8.23% |