As of 2025-06-10, the Intrinsic Value of Global Ship Lease Inc (GSL) is 126.18 USD. This GSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.65 USD, the upside of Global Ship Lease Inc is 391.90%.
The range of the Intrinsic Value is 103.91 - 160.32 USD
Based on its market price of 25.65 USD and our intrinsic valuation, Global Ship Lease Inc (GSL) is undervalued by 391.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.91 - 160.32 | 126.18 | 391.9% |
| DCF (Growth 10y) | 115.20 - 172.47 | 137.93 | 437.7% |
| DCF (EBITDA 5y) | 82.38 - 99.28 | 92.69 | 261.4% |
| DCF (EBITDA 10y) | 99.17 - 122.48 | 111.78 | 335.8% |
| Fair Value | 270.38 - 270.38 | 270.38 | 954.12% |
| P/E | 70.08 - 130.49 | 112.50 | 338.6% |
| EV/EBITDA | 42.50 - 65.80 | 57.84 | 125.5% |
| EPV | 98.60 - 133.54 | 116.07 | 352.5% |
| DDM - Stable | 67.59 - 128.96 | 98.28 | 283.1% |
| DDM - Multi | 66.93 - 101.13 | 80.67 | 214.5% |
| Market Cap (mil) | 913.40 |
| Beta | 0.93 |
| Outstanding shares (mil) | 35.61 |
| Enterprise Value (mil) | 1,360.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.87% |
| Cost of Debt | 5.56% |
| WACC | 8.03% |