As of 2024-12-12, the Intrinsic Value of Gamesys Group PLC (GYS.L) is
2,290.53 GBP. This GYS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,850.00 GBP, the upside of Gamesys Group PLC is
23.80%.
The range of the Intrinsic Value is 1,523.13 - 4,479.32 GBP
2,290.53 GBP
Intrinsic Value
GYS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,523.13 - 4,479.32 |
2,290.53 |
23.8% |
| DCF (Growth 10y) |
1,970.52 - 5,395.15 |
2,866.16 |
54.9% |
| DCF (EBITDA 5y) |
713.88 - 864.50 |
751.14 |
-59.4% |
| DCF (EBITDA 10y) |
1,184.39 - 1,483.92 |
1,288.96 |
-30.3% |
| Fair Value |
537.24 - 537.24 |
537.24 |
-70.96% |
| P/E |
986.13 - 1,821.36 |
1,284.64 |
-30.6% |
| EV/EBITDA |
812.10 - 1,579.53 |
1,260.86 |
-31.8% |
| EPV |
1,869.84 - 2,659.22 |
2,264.53 |
22.4% |
| DDM - Stable |
699.02 - 2,380.73 |
1,539.87 |
-16.8% |
| DDM - Multi |
963.48 - 2,435.44 |
1,367.67 |
-26.1% |
GYS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,025.62 |
| Beta |
0.35 |
| Outstanding shares (mil) |
1.09 |
| Enterprise Value (mil) |
2,287.92 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.15% |
| Cost of Debt |
5.34% |
| WACC |
7.55% |