/
DCF Valuation
Base-case fair value
$11.20
Intrinsic $14.93 · 25% MOS
Current price: $10.63
Base-case summary
Our base-case DCF for GCM Grosvenor Inc. (GCMG) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to 1.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $191M in trailing free cash flow, this produces an intrinsic value of $14.93 per share. A 25% safety margin gives a fair value of $11.20, suggesting the stock is currently 5% undervalued against the $10.63 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
$191M
Cash & equivalents
$164M
Total debt
$414M
Shares outstanding
205M