As of 2024-12-13, the Intrinsic Value of Griffin Mining Ltd (GFM.L) is
114.54 GBP. This GFM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 147.00 GBP, the upside of Griffin Mining Ltd is
-22.10%.
The range of the Intrinsic Value is 91.99 - 164.03 GBP
114.54 GBP
Intrinsic Value
GFM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.99 - 164.03 |
114.54 |
-22.1% |
| DCF (Growth 10y) |
98.69 - 167.08 |
120.31 |
-18.2% |
| DCF (EBITDA 5y) |
104.21 - 127.79 |
115.55 |
-21.4% |
| DCF (EBITDA 10y) |
105.48 - 131.76 |
117.73 |
-19.9% |
| Fair Value |
231.59 - 231.59 |
231.59 |
57.55% |
| P/E |
51.32 - 104.36 |
74.64 |
-49.2% |
| EV/EBITDA |
121.72 - 147.38 |
134.72 |
-8.4% |
| EPV |
73.37 - 85.32 |
79.34 |
-46.0% |
| DDM - Stable |
86.61 - 243.82 |
165.21 |
12.4% |
| DDM - Multi |
66.69 - 145.85 |
91.52 |
-37.7% |
GFM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
265.81 |
| Beta |
0.61 |
| Outstanding shares (mil) |
1.81 |
| Enterprise Value (mil) |
215.13 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.95% |
| Cost of Debt |
13.31% |
| WACC |
8.95% |