As of 2024-12-14, the Intrinsic Value of Gresham Technologies PLC (GHT.L) is
105.32 GBP. This GHT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 162.50 GBP, the upside of Gresham Technologies PLC is
-35.20%.
The range of the Intrinsic Value is 69.23 - 245.67 GBP
105.32 GBP
Intrinsic Value
GHT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.23 - 245.67 |
105.32 |
-35.2% |
| DCF (Growth 10y) |
139.75 - 520.92 |
217.98 |
34.1% |
| DCF (EBITDA 5y) |
118.84 - 162.62 |
137.42 |
-15.4% |
| DCF (EBITDA 10y) |
166.89 - 248.72 |
201.26 |
23.9% |
| Fair Value |
91.50 - 91.50 |
91.50 |
-43.69% |
| P/E |
89.38 - 118.95 |
107.91 |
-33.6% |
| EV/EBITDA |
137.62 - 171.15 |
156.98 |
-3.4% |
| EPV |
56.00 - 78.52 |
67.26 |
-58.6% |
| DDM - Stable |
38.54 - 191.07 |
114.80 |
-29.4% |
| DDM - Multi |
111.25 - 432.55 |
177.44 |
9.2% |
GHT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
136.57 |
| Beta |
0.05 |
| Outstanding shares (mil) |
0.84 |
| Enterprise Value (mil) |
133.32 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.19% |
| Cost of Debt |
4.58% |
| WACC |
8.13% |