GTLY.L
Gateley Holdings PLC
Price:  
138.50 
GBP
Volume:  
474,688.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTLY.L Intrinsic Value

-68.90 %
Upside

As of 2024-12-13, the Intrinsic Value of Gateley Holdings PLC (GTLY.L) is 43.13 GBP. This GTLY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.50 GBP, the upside of Gateley Holdings PLC is -68.90%.

The range of the Intrinsic Value is 17.61 - 164.03 GBP

138.50 GBP
Stock Price
43.13 GBP
Intrinsic Value
Intrinsic Value Details

GTLY.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.61 - 164.03 43.13 -68.9%
DCF (Growth 10y) 26.52 - 183.57 54.08 -61.0%
DCF (EBITDA 5y) 31.92 - 52.64 47.48 -65.7%
DCF (EBITDA 10y) 41.44 - 68.37 59.81 -56.8%
Fair Value 38.00 - 38.00 38.00 -72.57%
P/E 150.42 - 237.25 181.42 31.0%
EV/EBITDA 57.38 - 119.37 88.81 -35.9%
EPV 501.41 - 637.53 569.47 311.2%
DDM - Stable 100.10 - 493.36 296.73 114.2%
DDM - Multi 170.11 - 569.14 252.98 82.7%

GTLY.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 183.60
Beta -0.20
Outstanding shares (mil) 1.33
Enterprise Value (mil) 208.36
Market risk premium 5.98%
Cost of Equity 7.35%
Cost of Debt 5.00%
WACC 6.73%