What is the intrinsic value of GLINT.LS?

As of 2025-06-13, the Intrinsic Value of Glintt Global Intelligent Technologies SA (GLINT.LS) is 1.48 EUR. This GLINT.LS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.91 EUR, the upside of Glintt Global Intelligent Technologies SA is 63.40%.

The range of the Intrinsic Value is 1.08 - 2.22 EUR

Is GLINT.LS undervalued or overvalued?

Based on its market price of 0.91 EUR and our intrinsic valuation, Glintt Global Intelligent Technologies SA (GLINT.LS) is undervalued by 63.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.08 - 2.22	1.48	63.4%
DCF (Growth 10y)	1.32 - 2.61	1.78	96.1%
DCF (EBITDA 5y)	0.67 - 0.90	0.80	-11.5%
DCF (EBITDA 10y)	1.00 - 1.40	1.20	33.1%
Fair Value	2.04 - 2.04	2.04	125.77%
P/E	0.97 - 1.32	1.12	24.3%
EV/EBITDA	0.77 - 6.31	3.48	284.2%
EPV	1.82 - 3.03	2.42	167.9%
DDM - Stable	0.45 - 1.14	0.79	-12.3%
DDM - Multi	0.50 - 1.06	0.69	-24.1%