As of 2024-12-14, the Intrinsic Value of Galliford Try Holdings PLC (GFRD.L) is
405.42 GBP. This GFRD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 368.00 GBP, the upside of Galliford Try Holdings PLC is
10.20%.
The range of the Intrinsic Value is 380.46 - 468.98 GBP
405.42 GBP
Intrinsic Value
GFRD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
380.46 - 468.98 |
405.42 |
10.2% |
| DCF (Growth 10y) |
441.69 - 606.03 |
488.23 |
32.7% |
| DCF (EBITDA 5y) |
395.26 - 420.23 |
408.46 |
11.0% |
| DCF (EBITDA 10y) |
421.21 - 455.15 |
438.10 |
19.0% |
| Fair Value |
1,169.66 - 1,169.66 |
1,169.66 |
217.84% |
| P/E |
282.74 - 630.68 |
425.78 |
15.7% |
| EV/EBITDA |
323.55 - 400.53 |
365.60 |
-0.7% |
| EPV |
518.79 - 631.65 |
575.22 |
56.3% |
| DDM - Stable |
464.77 - 1,455.24 |
960.00 |
160.9% |
| DDM - Multi |
322.49 - 743.93 |
445.44 |
21.0% |
GFRD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
373.61 |
| Beta |
0.85 |
| Outstanding shares (mil) |
1.02 |
| Enterprise Value (mil) |
199.61 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.97% |
| Cost of Debt |
5.92% |
| WACC |
7.64% |