GEN.L
Genuit Group PLC
Price:  
360.50 
GBP
Volume:  
288,466.00
United Kingdom | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEN.L Intrinsic Value

-19.70 %
Upside

What is the intrinsic value of GEN.L?

As of 2025-10-17, the Intrinsic Value of Genuit Group PLC (GEN.L) is 289.42 GBP. This GEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 360.50 GBP, the upside of Genuit Group PLC is -19.70%.

The range of the Intrinsic Value is 183.98 - 600.33 GBP

Is GEN.L undervalued or overvalued?

Based on its market price of 360.50 GBP and our intrinsic valuation, Genuit Group PLC (GEN.L) is overvalued by 19.70%.

360.50 GBP
Stock Price
289.42 GBP
Intrinsic Value
Intrinsic Value Details

GEN.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 183.98 - 600.33 289.42 -19.7%
DCF (Growth 10y) 198.81 - 589.81 299.06 -17.0%
DCF (EBITDA 5y) 195.47 - 252.77 215.69 -40.2%
DCF (EBITDA 10y) 206.61 - 293.01 240.48 -33.3%
Fair Value 155.29 - 155.29 155.29 -56.92%
P/E 185.03 - 344.09 256.84 -28.8%
EV/EBITDA 297.13 - 358.34 326.53 -9.4%
EPV 247.83 - 402.02 324.92 -9.9%
DDM - Stable 141.74 - 511.83 326.78 -9.4%
DDM - Multi 139.71 - 368.54 199.95 -44.5%

GEN.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 919.95
Beta 1.74
Outstanding shares (mil) 2.55
Enterprise Value (mil) 1,059.75
Market risk premium 5.98%
Cost of Equity 9.43%
Cost of Debt 4.81%
WACC 8.52%