As of 2024-12-15, the Intrinsic Value of Gama Aviation PLC (GMAA.L) is
124.62 GBP. This GMAA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.50 GBP, the upside of Gama Aviation PLC is
15.90%.
The range of the Intrinsic Value is 45.43 - 397.60 GBP
124.62 GBP
Intrinsic Value
GMAA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.43 - 397.60 |
124.62 |
15.9% |
| DCF (Growth 10y) |
206.87 - 989.53 |
383.23 |
256.5% |
| DCF (EBITDA 5y) |
69.11 - 175.25 |
102.20 |
-4.9% |
| DCF (EBITDA 10y) |
177.50 - 387.81 |
248.30 |
131.0% |
| Fair Value |
-62.26 - -62.26 |
-62.26 |
-157.91% |
| P/E |
(76.45) - (72.72) |
(75.02) |
-169.8% |
| EV/EBITDA |
18.37 - 92.09 |
49.02 |
-54.4% |
| EPV |
24.13 - 113.15 |
68.64 |
-36.1% |
| DDM - Stable |
(77.13) - (235.42) |
(156.27) |
-245.4% |
| DDM - Multi |
85.83 - 215.51 |
124.20 |
15.5% |
GMAA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
63.32 |
| Beta |
-0.72 |
| Outstanding shares (mil) |
0.59 |
| Enterprise Value (mil) |
115.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.03% |
| Cost of Debt |
6.62% |
| WACC |
7.84% |