As of 2025-07-04, the Intrinsic Value of Golden Prospect Precious Metals Ltd (GPM.L) is 150.51 GBP. This GPM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.00 GBP, the upside of Golden Prospect Precious Metals Ltd is 155.10%.
The range of the Intrinsic Value is 125.88 - 188.31 GBP
Based on its market price of 59.00 GBP and our intrinsic valuation, Golden Prospect Precious Metals Ltd (GPM.L) is undervalued by 155.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.88 - 188.31 | 150.51 | 155.1% |
| DCF (Growth 10y) | 146.24 - 214.13 | 173.15 | 193.5% |
| DCF (EBITDA 5y) | 82.37 - 143.09 | 108.05 | 83.1% |
| DCF (EBITDA 10y) | 109.21 - 172.51 | 135.57 | 129.8% |
| Fair Value | 209.73 - 209.73 | 209.73 | 255.47% |
| P/E | 105.03 - 184.05 | 156.49 | 165.2% |
| EV/EBITDA | 52.72 - 136.98 | 90.21 | 52.9% |
| EPV | (38.01) - (47.50) | (42.75) | -172.5% |
| DDM - Stable | 74.93 - 148.76 | 111.84 | 89.6% |
| DDM - Multi | 88.15 - 139.66 | 108.38 | 83.7% |
| Market Cap (mil) | 47.97 |
| Beta | 0.80 |
| Outstanding shares (mil) | 0.81 |
| Enterprise Value (mil) | 51.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.96% |
| Cost of Debt | 4.45% |
| WACC | 6.79% |