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%.
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 Rate | 6.3% - 9.7% | 8.0% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 1.13 - 2.21 | 1.51 |
Upside | 25.9% - 145.6% | 68.0% |
(EUR in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 122 | 131 | 134 | 136 | 139 | 144 |
% Growth | 2% | 7% | 2% | 2% | 2% | 3% |
Cost of goods sold | (44) | (48) | (49) | (50) | (51) | (52) |
% of Revenue | 36% | 36% | 36% | 36% | 36% | 36% |
Selling, G&A expenses | (60) | (65) | (66) | (67) | (69) | (71) |
% of Revenue | 49% | 49% | 49% | 49% | 49% | 49% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (9) | (10) | (10) | (10) | (10) | (11) |
% of Revenue | 7% | 7% | 7% | 7% | 7% | 7% |
Tax expense | (3) | (2) | (2) | (2) | (2) | (2) |
Tax rate | 32% | 21% | 21% | 21% | 21% | 21% |
Net profit | 6 | 7 | 7 | 8 | 8 | 8 |
% Margin | 5% | 6% | 6% | 6% | 6% | 6% |