As of 2024-12-14, the Intrinsic Value of Gaming Realms PLC (GMR.L) is
47.17 GBP. This GMR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.00 GBP, the upside of Gaming Realms PLC is
34.80%.
The range of the Intrinsic Value is 30.61 - 121.97 GBP
47.17 GBP
Intrinsic Value
GMR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.61 - 121.97 |
47.17 |
34.8% |
| DCF (Growth 10y) |
49.47 - 200.74 |
77.02 |
120.1% |
| DCF (EBITDA 5y) |
26.95 - 41.75 |
33.73 |
-3.6% |
| DCF (EBITDA 10y) |
38.55 - 61.18 |
48.54 |
38.7% |
| Fair Value |
11.22 - 11.22 |
11.22 |
-67.95% |
| P/E |
13.96 - 37.11 |
25.26 |
-27.8% |
| EV/EBITDA |
18.81 - 36.91 |
25.20 |
-28.0% |
| EPV |
44.99 - 63.09 |
54.04 |
54.4% |
| DDM - Stable |
27.16 - 157.72 |
92.44 |
164.1% |
| DDM - Multi |
37.79 - 172.56 |
62.21 |
77.8% |
GMR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
104.66 |
| Beta |
-0.08 |
| Outstanding shares (mil) |
2.99 |
| Enterprise Value (mil) |
95.23 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.03% |
| Cost of Debt |
5.20% |
| WACC |
7.03% |