As of 2025-06-17, the Intrinsic Value of GTN Ltd (GTN.AX) is 0.44 AUD. This GTN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.62 AUD, the upside of GTN Ltd is -29.40%.
The range of the Intrinsic Value is 0.33 - 0.68 AUD
Based on its market price of 0.62 AUD and our intrinsic valuation, GTN Ltd (GTN.AX) is overvalued by 29.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.33 - 0.68 | 0.44 | -29.4% |
| DCF (Growth 10y) | 0.51 - 1.05 | 0.68 | 9.4% |
| DCF (EBITDA 5y) | 0.52 - 0.60 | 0.56 | -8.9% |
| DCF (EBITDA 10y) | 0.63 - 0.78 | 0.71 | 14.8% |
| Fair Value | 0.80 - 0.80 | 0.80 | 29.53% |
| P/E | 0.65 - 0.87 | 0.74 | 20.0% |
| EV/EBITDA | 0.39 - 0.62 | 0.52 | -15.5% |
| EPV | 0.96 - 1.22 | 1.09 | 76.1% |
| DDM - Stable | 0.29 - 0.81 | 0.55 | -11.2% |
| DDM - Multi | 0.81 - 1.62 | 1.07 | 72.6% |
| Market Cap (mil) | 118.46 |
| Beta | 0.43 |
| Outstanding shares (mil) | 191.07 |
| Enterprise Value (mil) | 106.81 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.62% |
| Cost of Debt | 5.50% |
| WACC | 8.19% |