As of 2024-12-13, the Intrinsic Value of GetBusy PLC (GETB.L) is
0.83 GBP. This GETB.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 56.00 GBP, the upside of GetBusy PLC is
-98.50%.
The range of the Intrinsic Value is 0.04 - 1.64 GBP
GETB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(33.08) - (9.13) |
(13.30) |
-123.7% |
| DCF (Growth 10y) |
(3.81) - (4.04) |
(3.88) |
-106.9% |
| DCF (EBITDA 5y) |
0.04 - 1.64 |
0.83 |
-98.5% |
| DCF (EBITDA 10y) |
1.84 - 5.20 |
3.42 |
-93.9% |
| Fair Value |
5.23 - 5.23 |
5.23 |
-90.66% |
| P/E |
16.35 - 22.31 |
20.13 |
-64.1% |
| EV/EBITDA |
(1.39) - 48.29 |
20.54 |
-63.3% |
| EPV |
342.89 - 469.51 |
406.20 |
625.4% |
| DDM - Stable |
13.53 - 82.13 |
47.83 |
-14.6% |
| DDM - Multi |
(3.42) - (16.18) |
(5.65) |
-110.1% |
GETB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28.39 |
| Beta |
0.63 |
| Outstanding shares (mil) |
0.51 |
| Enterprise Value (mil) |
29.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.28% |
| Cost of Debt |
8.39% |
| WACC |
7.26% |