As of 2024-12-13, the Intrinsic Value of Genuit Group PLC (GEN.L) is
291.47 GBP. This GEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 401.50 GBP, the upside of Genuit Group PLC is
-27.40%.
The range of the Intrinsic Value is 201.21 - 499.03 GBP
291.47 GBP
Intrinsic Value
GEN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
201.21 - 499.03 |
291.47 |
-27.4% |
| DCF (Growth 10y) |
241.35 - 550.05 |
335.69 |
-16.4% |
| DCF (EBITDA 5y) |
220.99 - 281.02 |
239.28 |
-40.4% |
| DCF (EBITDA 10y) |
254.34 - 338.76 |
284.46 |
-29.1% |
| Fair Value |
107.46 - 107.46 |
107.46 |
-73.24% |
| P/E |
151.98 - 268.61 |
205.11 |
-48.9% |
| EV/EBITDA |
278.07 - 390.90 |
334.67 |
-16.6% |
| EPV |
319.43 - 452.93 |
386.18 |
-3.8% |
| DDM - Stable |
85.24 - 240.28 |
162.76 |
-59.5% |
| DDM - Multi |
188.09 - 367.96 |
244.70 |
-39.1% |
GEN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,000.81 |
| Beta |
1.26 |
| Outstanding shares (mil) |
2.49 |
| Enterprise Value (mil) |
1,151.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.90% |
| Cost of Debt |
4.53% |
| WACC |
7.30% |