GLINT.LS
Glintt Global Intelligent Technologies SA
Price:  
0.9 
EUR
Volume:  
7,423
Portugal | IT Services

GLINT.LS DCF Valuation - Growth Exit 5Y

68 %
Upside

What is the DCF valuation of GLINT.LS?

The Discounted Cash Flow (DCF) valuation of Glintt Global Intelligent Technologies SA (GLINT.LS) is 1.51 EUR. With the latest stock price at 0.90 EUR, the upside of Glintt Global Intelligent Technologies SA based on DCF is 68%.

Is GLINT.LS a buy or a sell?

Based on the latest price of 0.90 EUR and our DCF valuation, Glintt Global Intelligent Technologies SA (GLINT.LS) is a buy. Buying GLINT.LS stocks now will result in a potential gain of 68%.

Range Selected
WACC / Discount Rate6.3% - 9.7%8.0%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price1.13 - 2.211.51
Upside25.9% - 145.6%68.0%
0.90 EUR
Stock Price
1.51 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

GLINT.LS DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue122131134136139144
% Growth
2%7%2%2%2%3%
Cost of goods sold(44)(48)(49)(50)(51)(52)
% of Revenue36%36%36%36%36%36%
Selling, G&A expenses(60)(65)(66)(67)(69)(71)
% of Revenue49%49%49%49%49%49%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(9)(10)(10)(10)(10)(11)
% of Revenue7%7%7%7%7%7%
Tax expense(3)(2)(2)(2)(2)(2)
Tax rate32%21%21%21%21%21%
Net profit677888
% Margin5%6%6%6%6%6%