As of 2025-05-25, the Intrinsic Value of Gol Linhas Aereas Inteligentes SA (GOLL4.SA) is (1,030.73) BRL. This GOLL4.SA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.30 BRL, the upside of Gol Linhas Aereas Inteligentes SA is -79,386.60%.
The range of the Intrinsic Value is (7,370.20) - (597.75) BRL
Based on its market price of 1.30 BRL and our intrinsic valuation, Gol Linhas Aereas Inteligentes SA (GOLL4.SA) is overvalued by 79,386.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,370.20) - (597.75) | (1,030.73) | -79386.6% |
| DCF (Growth 10y) | (615.26) - (7,222.20) | (1,039.26) | -80043.0% |
| Fair Value | -95.25 - -95.25 | -95.25 | -7,427.27% |
| EPV | (68.54) - (65.25) | (66.89) | -5245.8% |
| DDM - Stable | (84.07) - (137.96) | (111.01) | -8639.4% |
| DDM - Multi | (70.28) - (91.65) | (79.65) | -6227.1% |
| Market Cap (mil) | 578.52 |
| Beta | 0.61 |
| Outstanding shares (mil) | 445.02 |
| Enterprise Value (mil) | 33,804.52 |
| Market risk premium | 9.50% |
| Cost of Equity | 17.68% |
| Cost of Debt | 5.57% |
| WACC | 5.50% |