As of 2024-12-15, the Intrinsic Value of Genesis Emerging Markets Fund Ltd (GSS.L) is
1,709.36 GBP. This GSS.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 792.00 GBP, the upside of Genesis Emerging Markets Fund Ltd is
115.83%.
1,709.36 GBP
Intrinsic Value
GSS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(860.49) - (449.03) |
(585.27) |
-173.9% |
| DCF (Growth 10y) |
(450.40) - (791.51) |
(564.21) |
-171.2% |
| DCF (EBITDA 5y) |
(185.54) - (292.40) |
(968.84) |
-123450.0% |
| DCF (EBITDA 10y) |
(255.08) - (350.54) |
(968.84) |
-123450.0% |
| Fair Value |
1,709.36 - 1,709.36 |
1,709.36 |
115.83% |
| P/E |
1,511.07 - 2,796.51 |
2,179.43 |
175.2% |
| EV/EBITDA |
959.39 - 2,897.26 |
1,632.75 |
106.2% |
| EPV |
401.13 - 464.21 |
432.67 |
-45.4% |
| DDM - Stable |
2,622.66 - 6,728.16 |
4,675.41 |
490.3% |
| DDM - Multi |
(240.48) - (479.29) |
(320.23) |
-140.4% |
GSS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
989.06 |
| Beta |
0.83 |
| Outstanding shares (mil) |
1.25 |
| Enterprise Value (mil) |
970.39 |
| Market risk premium |
5.34% |
| Cost of Equity |
11.17% |
| Cost of Debt |
7.00% |
| WACC |
8.95% |