As of 2024-12-12, the Intrinsic Value of Gooch & Housego PLC (GHH.L) is 279.19 GBP. This GHH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 538.00 GBP, the upside of Gooch & Housego PLC is -48.10%.

The range of the Intrinsic Value is 141.18 - 800.75 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	141.18 - 800.75	279.19	-48.1%
DCF (Growth 10y)	153.06 - 764.85	282.19	-47.5%
DCF (EBITDA 5y)	175.75 - 254.45	206.78	-61.6%
DCF (EBITDA 10y)	171.45 - 269.43	211.41	-60.7%
Fair Value	-533.48 - -533.48	-533.48	-199.16%
P/E	(397.18) - 239.95	(88.01)	-116.4%
EV/EBITDA	405.30 - 644.73	493.39	-8.3%
EPV	520.30 - 782.38	651.34	21.1%
DDM - Stable	(282.50) - (1,118.64)	(700.57)	-230.2%
DDM - Multi	159.45 - 502.23	243.40	-54.8%