As of 2025-07-12, the Intrinsic Value of Griffin Mining Ltd (GFM.L) is 121.61 GBP. This GFM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.00 GBP, the upside of Griffin Mining Ltd is -36.00%.
The range of the Intrinsic Value is 90.26 - 208.63 GBP
Based on its market price of 190.00 GBP and our intrinsic valuation, Griffin Mining Ltd (GFM.L) is overvalued by 36.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 90.26 - 208.63 | 121.61 | -36.0% |
| DCF (Growth 10y) | 101.79 - 224.31 | 134.56 | -29.2% |
| DCF (EBITDA 5y) | 113.26 - 163.10 | 120.78 | -36.4% |
| DCF (EBITDA 10y) | 115.25 - 169.04 | 126.50 | -33.4% |
| Fair Value | 112.38 - 112.38 | 112.38 | -40.85% |
| P/E | 60.24 - 121.14 | 86.12 | -54.7% |
| EV/EBITDA | 99.97 - 208.30 | 146.23 | -23.0% |
| EPV | 62.97 - 77.98 | 70.47 | -62.9% |
| DDM - Stable | 45.98 - 164.27 | 105.12 | -44.7% |
| DDM - Multi | 74.73 - 211.43 | 110.91 | -41.6% |
| Market Cap (mil) | 355.61 |
| Beta | 0.39 |
| Outstanding shares (mil) | 1.87 |
| Enterprise Value (mil) | 319.93 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.15% |
| Cost of Debt | 5.00% |
| WACC | 8.15% |