As of 2024-12-15, the Intrinsic Value of Gresham House PLC (GHE.L) is
328.18 GBP. This GHE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,100.00 GBP, the upside of Gresham House PLC is
-70.20%.
The range of the Intrinsic Value is 255.74 - 528.65 GBP
328.18 GBP
Intrinsic Value
GHE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
255.74 - 528.65 |
328.18 |
-70.2% |
| DCF (Growth 10y) |
628.45 - 1,578.11 |
880.94 |
-19.9% |
| DCF (EBITDA 5y) |
354.51 - 458.00 |
379.92 |
-65.5% |
| DCF (EBITDA 10y) |
598.79 - 833.06 |
667.93 |
-39.3% |
| Fair Value |
858.57 - 858.57 |
858.57 |
-21.95% |
| P/E |
293.70 - 570.78 |
343.68 |
-68.8% |
| EV/EBITDA |
465.50 - 873.16 |
642.84 |
-41.6% |
| EPV |
825.80 - 1,057.96 |
941.88 |
-14.4% |
| DDM - Stable |
355.85 - 1,261.21 |
808.53 |
-26.5% |
| DDM - Multi |
518.62 - 1,378.68 |
747.97 |
-32.0% |
GHE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
444.48 |
| Beta |
1.40 |
| Outstanding shares (mil) |
0.40 |
| Enterprise Value (mil) |
412.02 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.60% |
| Cost of Debt |
7.70% |
| WACC |
8.59% |