As of 2025-07-04, the Intrinsic Value of GYM Group PLC (GYM.L) is 84.34 GBP. This GYM.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 156.20 GBP, the upside of GYM Group PLC is -46.00%.
The range of the Intrinsic Value is (70.97) - 5,028.57 GBP
Based on its market price of 156.20 GBP and our intrinsic valuation, GYM Group PLC (GYM.L) is overvalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (127.03) - 3,075.42 | (29.70) | -119.0% |
| DCF (Growth 10y) | (70.97) - 5,028.57 | 84.34 | -46.0% |
| DCF (EBITDA 5y) | 32.01 - 153.73 | 77.13 | -50.6% |
| DCF (EBITDA 10y) | 71.70 - 327.41 | 166.97 | 6.9% |
| Fair Value | 12.75 - 12.75 | 12.75 | -91.84% |
| P/E | 17.07 - 54.62 | 33.90 | -78.3% |
| EV/EBITDA | 44.26 - 190.33 | 112.79 | -27.8% |
| EPV | 616.16 - 1,657.62 | 1,136.89 | 627.8% |
| DDM - Stable | 31.07 - 151.67 | 91.37 | -41.5% |
| DDM - Multi | 24.21 - 94.70 | 38.89 | -75.1% |
| Market Cap (mil) | 269.51 |
| Beta | 0.30 |
| Outstanding shares (mil) | 1.73 |
| Enterprise Value (mil) | 668.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.47% |
| Cost of Debt | 10.22% |
| WACC | 7.95% |