As of 2024-12-15, the Intrinsic Value of Global Industrial Co (GIC) is
57.93 USD. This GIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.00 USD, the upside of Global Industrial Co is
114.60%.
The range of the Intrinsic Value is 45.18 - 82.75 USD
57.93 USD
Intrinsic Value
GIC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.18 - 82.75 |
57.93 |
114.6% |
| DCF (Growth 10y) |
57.80 - 101.08 |
72.59 |
168.9% |
| DCF (EBITDA 5y) |
50.17 - 64.92 |
53.64 |
98.7% |
| DCF (EBITDA 10y) |
61.18 - 80.45 |
66.73 |
147.1% |
| Fair Value |
8.58 - 8.58 |
8.58 |
-68.22% |
| P/E |
32.84 - 58.00 |
46.67 |
72.9% |
| EV/EBITDA |
26.49 - 41.20 |
29.48 |
9.2% |
| EPV |
23.85 - 29.59 |
26.72 |
-1.0% |
| DDM - Stable |
9.26 - 20.60 |
14.93 |
-44.7% |
| DDM - Multi |
23.16 - 38.60 |
28.83 |
6.8% |
GIC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,032.21 |
| Beta |
1.43 |
| Outstanding shares (mil) |
38.23 |
| Enterprise Value (mil) |
993.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.23% |
| Cost of Debt |
4.48% |
| WACC |
7.81% |