As of 2024-12-13, the Intrinsic Value of Gulf Marine Services PLC (GMS.L) is
68.84 GBP. This GMS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.30 GBP, the upside of Gulf Marine Services PLC is
349.90%.
The range of the Intrinsic Value is 55.79 - 88.18 GBP
68.84 GBP
Intrinsic Value
GMS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.79 - 88.18 |
68.84 |
349.9% |
| DCF (Growth 10y) |
73.82 - 113.32 |
89.80 |
486.9% |
| DCF (EBITDA 5y) |
34.38 - 43.96 |
41.00 |
168.0% |
| DCF (EBITDA 10y) |
55.46 - 71.18 |
64.61 |
322.3% |
| Fair Value |
14.87 - 14.87 |
14.87 |
-2.84% |
| P/E |
18.32 - 44.54 |
26.95 |
76.1% |
| EV/EBITDA |
8.32 - 22.84 |
14.57 |
-4.8% |
| EPV |
28.08 - 41.85 |
34.96 |
128.5% |
| DDM - Stable |
14.43 - 26.37 |
20.40 |
33.3% |
| DDM - Multi |
18.74 - 27.75 |
22.45 |
46.7% |
GMS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
161.67 |
| Beta |
0.42 |
| Outstanding shares (mil) |
10.57 |
| Enterprise Value (mil) |
353.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.79% |
| Cost of Debt |
6.70% |
| WACC |
9.16% |