As of 2025-07-22, the Intrinsic Value of Gimv NV (GIMB.BR) is 144.26 EUR. This GIMB.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.15 EUR, the upside of Gimv NV is 242.30%.
The range of the Intrinsic Value is 124.95 - 172.02 EUR
Based on its market price of 42.15 EUR and our intrinsic valuation, Gimv NV (GIMB.BR) is undervalued by 242.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.95 - 172.02 | 144.26 | 242.3% |
| DCF (Growth 10y) | 148.94 - 204.11 | 171.68 | 307.3% |
| DCF (EBITDA 5y) | 94.84 - 121.15 | 107.72 | 155.6% |
| DCF (EBITDA 10y) | 124.96 - 159.01 | 140.99 | 234.5% |
| Fair Value | 153.06 - 153.06 | 153.06 | 263.14% |
| P/E | 51.06 - 85.13 | 68.67 | 62.9% |
| EV/EBITDA | 69.17 - 144.67 | 104.50 | 147.9% |
| EPV | 82.82 - 104.11 | 93.47 | 121.8% |
| DDM - Stable | 34.47 - 64.81 | 49.64 | 17.8% |
| DDM - Multi | 43.49 - 65.48 | 52.40 | 24.3% |
| Market Cap (mil) | 1,507.71 |
| Beta | 0.87 |
| Outstanding shares (mil) | 35.77 |
| Enterprise Value (mil) | 1,330.99 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.97% |
| Cost of Debt | 5.00% |
| WACC | 9.81% |