As of 2025-05-18, the Intrinsic Value of Gama Aviation PLC (GMAA.L) is 104.94 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 -2.40%.
The range of the Intrinsic Value is 39.18 - 300.72 GBP
Based on its market price of 107.50 GBP and our intrinsic valuation, Gama Aviation PLC (GMAA.L) is overvalued by 2.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.18 - 300.72 | 104.94 | -2.4% |
| DCF (Growth 10y) | 186.90 - 763.43 | 332.23 | 209.1% |
| DCF (EBITDA 5y) | 77.72 - 169.83 | 111.84 | 4.0% |
| DCF (EBITDA 10y) | 179.23 - 362.26 | 248.47 | 131.1% |
| Fair Value | -59.15 - -59.15 | -59.15 | -155.03% |
| P/E | (76.19) - (92.99) | (90.50) | -184.2% |
| EV/EBITDA | 28.64 - 100.53 | 65.58 | -39.0% |
| EPV | 20.32 - 91.90 | 56.11 | -47.8% |
| DDM - Stable | (70.76) - (187.56) | (129.16) | -220.1% |
| DDM - Multi | 78.11 - 168.42 | 107.58 | 0.1% |
| Market Cap (mil) | 63.32 |
| Beta | -0.72 |
| Outstanding shares (mil) | 0.59 |
| Enterprise Value (mil) | 113.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.69% |
| Cost of Debt | 6.62% |
| WACC | 8.21% |