Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€19.70
Intrinsic €26.27 · 25% MOS
Current price: €1.53
Base-case summary
Our base-case DCF for General American Investors Company, Inc. (GAM.XMAD) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 39.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €49M in trailing free cash flow, this produces an intrinsic value of €26.27 per share. A 25% safety margin gives a fair value of €19.70, suggesting the stock is currently 1184% undervalued against the €1.53 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€49M
Cash & equivalents
€33M
Total debt
€199M
Shares outstanding
88M