As of 2025-11-13, the Intrinsic Value of Gresham House PLC (GHE.L) is 363.36 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 -67.00%.
The range of the Intrinsic Value is 277.90 - 612.22 GBP
Based on its market price of 1,100.00 GBP and our intrinsic valuation, Gresham House PLC (GHE.L) is overvalued by 67.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 277.90 - 612.22 | 363.36 | -67.0% |
| DCF (Growth 10y) | 714.69 - 1,882.75 | 1,013.89 | -7.8% |
| DCF (EBITDA 5y) | 459.22 - 784.62 | 600.90 | -45.4% |
| DCF (EBITDA 10y) | 783.33 - 1,412.03 | 1,049.66 | -4.6% |
| Fair Value | 858.57 - 858.57 | 858.57 | -21.95% |
| P/E | 335.18 - 718.12 | 535.19 | -51.3% |
| EV/EBITDA | 698.59 - 1,635.40 | 1,030.64 | -6.3% |
| EPV | 890.56 - 1,111.64 | 1,001.10 | -9.0% |
| DDM - Stable | 402.47 - 1,498.90 | 950.68 | -13.6% |
| DDM - Multi | 591.15 - 1,644.79 | 861.98 | -21.6% |
| 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 | 8.02% |
| Cost of Debt | 7.70% |
| WACC | 8.01% |