As of 2024-12-15, the Intrinsic Value of Greenhill & Co Inc (GHL) is
14.31 USD. This GHL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.99 USD, the upside of Greenhill & Co Inc is
-4.50%.
The range of the Intrinsic Value is 8.06 - 26.76 USD
14.31 USD
Intrinsic Value
GHL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.06 - 26.76 |
14.31 |
-4.5% |
| DCF (Growth 10y) |
12.06 - 33.60 |
19.28 |
28.6% |
| DCF (EBITDA 5y) |
(0.72) - 1.67 |
0.52 |
-96.5% |
| DCF (EBITDA 10y) |
3.91 - 7.76 |
5.81 |
-61.2% |
| Fair Value |
-36.00 - -36.00 |
-36.00 |
-340.15% |
| P/E |
(6.94) - 2.69 |
(3.94) |
-126.3% |
| EV/EBITDA |
(12.94) - 5.23 |
(5.28) |
-135.2% |
| EPV |
21.97 - 36.82 |
29.40 |
96.1% |
| DDM - Stable |
(13.10) - (31.31) |
(22.20) |
-248.1% |
| DDM - Multi |
2.78 - 5.31 |
3.66 |
-75.6% |
GHL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
282.11 |
| Beta |
0.80 |
| Outstanding shares (mil) |
18.82 |
| Enterprise Value (mil) |
505.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.72% |
| Cost of Debt |
5.88% |
| WACC |
5.37% |