As of 2025-07-09, the Intrinsic Value of G4S PLC (GFS.L) is 629.54 GBP. This GFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.30 GBP, the upside of G4S PLC is 156.60%.
The range of the Intrinsic Value is 391.25 - 1,380.30 GBP
Based on its market price of 245.30 GBP and our intrinsic valuation, G4S PLC (GFS.L) is undervalued by 156.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 391.25 - 1,380.30 | 629.54 | 156.6% |
| DCF (Growth 10y) | 469.93 - 1,485.10 | 715.70 | 191.8% |
| DCF (EBITDA 5y) | 113.22 - 154.69 | 130.52 | -46.8% |
| DCF (EBITDA 10y) | 213.11 - 272.02 | 238.39 | -2.8% |
| Fair Value | 169.67 - 169.67 | 169.67 | -30.83% |
| P/E | 45.55 - 80.86 | 61.86 | -74.8% |
| EV/EBITDA | 54.52 - 316.21 | 171.71 | -30.0% |
| EPV | 377.72 - 484.46 | 431.09 | 75.7% |
| DDM - Stable | 41.79 - 134.72 | 88.25 | -64.0% |
| DDM - Multi | 274.66 - 575.25 | 361.21 | 47.3% |
| Market Cap (mil) | 3,823.98 |
| Beta | 1.28 |
| Outstanding shares (mil) | 15.59 |
| Enterprise Value (mil) | 5,444.98 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.34% |
| Cost of Debt | 5.51% |
| WACC | 6.10% |