As of 2025-01-23, the Intrinsic Value of Goldman Sachs Group Inc (GS) is
1,136.95 USD. This GS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 632.73 USD, the upside of Goldman Sachs Group Inc is
79.69%.
1,136.95 USD
Intrinsic Value
GS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,012.99) - 4,188.02 |
(2,900.61) |
-558.4% |
| DCF (Growth 10y) |
(2,931.18) - 11,912.86 |
(2,699.19) |
-526.6% |
| DCF (EBITDA 5y) |
(2,378.27) - (1,291.04) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2,596.49) - (953.68) |
(1,234.50) |
-123450.0% |
| Fair Value |
1,136.95 - 1,136.95 |
1,136.95 |
79.69% |
| P/E |
604.19 - 1,247.92 |
860.01 |
35.9% |
| EV/EBITDA |
(1,896.48) - (743.02) |
(1,235.52) |
-295.3% |
| EPV |
(2,763.25) - (1,683.43) |
(2,223.34) |
-451.4% |
| DDM - Stable |
350.77 - 967.32 |
659.05 |
4.2% |
| DDM - Multi |
291.86 - 652.34 |
406.06 |
-35.8% |
GS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
198,620.28 |
| Beta |
1.13 |
| Outstanding shares (mil) |
313.91 |
| Enterprise Value (mil) |
1,162,105.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.99% |
| Cost of Debt |
13.93% |
| WACC |
10.82% |