EN DE

Griffin Mining (GFM) Fair Value & Analysis

Basic Materials · GB · Market cap 539M GBX

GM Griffin Mining GFM · LSE
Price£2.82
Fair Value£1.59
Upside-43.6%
Quality69/100
Watch Griffin Mining for free, get notified when fair value or trend changes. Watch for free

Strengths

Solidly profitable · 16.1% net margin
Low debt · generates free cash flow

Risks

!Trades 44% ABOVE our fair value of £1.59
!Expensive Growth
!Mixed vs. peers (7/14)
!Moderate moat 59/100
Expensive Growth
Solidly profitable · 16.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 59/100
Evidence: High Range £1.10 – £1.99 Share as image

Fair value as of: Aug 20, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 20, 2026, revised from £2.17 to £1.59 (−26.7%) since Aug 13, 2026. Share price −5.1% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (£1.99). The favourable scenario is already priced in.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (£1.10 to £1.99) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£3.33 £0.7000 Fair Value £1.59 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range £0.7000 – £3.33 · fair‑value band £1.10 – £1.99 · the £2.82 price screens above the £1.59 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Griffin Mining (GFM) currently trades at £2.82, while our model-based Fair Value estimate is £1.59, implying the stock looks roughly 43.6% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Griffin Mining generated revenue of £137M at a net margin of 16.1%. Revenue grew 49.4% year over year. It earns a return on equity of 8.0%. The balance sheet holds a net cash position of £45.9M. Fundamentals as of Aug 20, 2026

Our scenario range runs from £1.10 (bear case) to £1.99 (bull case); at £2.82, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Basic Materials peers we cover trades at -40% fair-value upside, at -44%, GFM screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF £1.34 £1.77 £2.31 80
Residual Income £1.24 £1.30 £1.37 76
Rev-Margin DCF £1.16 £1.65 £2.21 74
All 26 models by family
DCF Models
FCF DCF £1.33 £1.83 £2.51 38
Owner Earnings £0.7000 £0.9000 £1.18 31
5Y Revenue Exit £1.16 £1.64 £2.24 39
5Y EBITDA Exit £1.91 £3.05 £4.39 41
5Y P/E Exit £1.55 £2.38 £3.24 38
10Y Revenue Exit £1.20 £1.63 £2.19 36
10Y EBITDA Exit £1.66 £2.52 £3.70 37
10Y P/E Exit £1.45 £2.10 £2.90 35
Earnings-Based
Graham-Dodd £0.8700 £2.83 £3.78 54
Lynch FV £0.6300 £0.9000 £1.18 50
PEG = 1.0 £0.6300 £0.9000 £1.18 46
EPV £1.19 £1.32 £1.43 59
Dividend Discount
Gordon GGM £0.3500 £0.6300 £0.8700 70
DDM Multi-Stage £0.3500 £0.5600 £0.6800 61
Multiples
P/E Multiple £1.63 £2.17 £2.71 63
P/S Multiple £0.8900 £1.19 £1.49 58
P/B Multiple £1.63 £2.17 £2.71 55
EV/EBIT £2.13 £2.75 £3.37 53
EV/EBITDA £2.55 £3.31 £4.08 54
EV/Revenue £1.09 £1.45 £1.81 43
Asset-Based
NCAV (Graham) £0.7900 £1.06 £1.58 50
Growth DCF
Growth DCF £1.34 £1.77 £2.31 80
Rev-Margin DCF £1.16 £1.65 £2.21 74
Economic Profit
Residual Income £1.24 £1.30 £1.37 76
ROIC Compounder £1.19 £1.32 £1.43 72
Growth Earnings
Growth-Adj P/E £1.40 £2.00 £2.61 68

Widest divergence: Multiples (£2.17) versus Dividend Discount (£0.5600). Highest evidence: Growth DCF (80).

Notify me when GFM reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 137M GBX
Revenue growth (YoY) +49.4%
Net margin 16.1%
Return on equity 8.0%
Free cash flow 19.9M GBX FY2025
P/E ratio 31.3
More key figures
Operating margin 23.3%
EPS (TTM) £0.0900
EPS growth (YoY) +27,778%
Net cash 45.9M GBX FY2025

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 65

Profitability 43
Margins and returns on capital today
Quality Growth 65
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 76
Distance to the 52-week high (market factor)
Net Issuance 96
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Griffin Mining Limited, a mining and investment company, engages in the mining, exploration, and development of mineral properties. The company primarily explores zinc, gold, silver, lead, and precious metal deposits. Its principal asset is the Caijiaying mine located in Hebei Province, the People's Republic of China.

Full company description

Griffin Mining Limited, a mining and investment company, engages in the mining, exploration, and development of mineral properties. The company primarily explores zinc, gold, silver, lead, and precious metal deposits. Its principal asset is the Caijiaying mine located in Hebei Province, the People's Republic of China. The company was formerly known as European Mining Finance Ltd. and changed its name to Griffin Mining Limited in January 1998. Griffin Mining Limited was incorporated in 1988 and is headquartered in London, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Griffin Mining reported revenue of £140M in FY2025 versus £129M in FY2021, a compound +2.2%/yr. Reported net income was £22.5M in FY2025, compounding −2.9%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
£140M
Latest YoY
−1.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.2%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.0%
Revenue +2.2%/yr
FY21 £129M
FY22 £100M
FY23 £146M
FY24 £143M
FY25 £140M
Net income −2.9%/yr
FY21 £25.4M
FY22 £7.7M
FY23 £15.2M
FY24 £11.4M
FY25 £22.5M
Character of growth · EPS growth decomposed (2014-2025) +19.9 % p.a.
Revenue per share +10.4 pp

of which total revenue +11.0 pp · buybacks/dilution −0.6 pp

EBIT margin −1.6 pp
Tax rate +2.2 pp
Residual (interest, one-offs) +8.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

GFM screens 44% overvalued. Compare with BHP Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Griffin Mining Fair Value". https://www.fairvalue-calculator.com/stock/GFM

Peer Group

Other Industrial Metals & Mining · 482 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside −44% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 49% · Above median
Dividend yield (TTM) 1.4% · Below median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 31.3× · Pricier than 75% of peers
P/B 2.64× · Pricier than median
P/S (TTM) 5.34× · Pricier than median
P/FCF 36.9× · Pricier than 75% of peers
EV/EBITDA 13.0× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 25
PAST32 · sector 0
HEALTH100 · sector 96
DIVIDEND28 · sector 34

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 745.46 MXN -48%
Rio Tinto Group RIO A$179.43 A$81.76 -54%
Grupo México, S.A. GMEXICOB 216.56 MXN 173.04 MXN -20%
Vale S.A VALEN 233.40 MXN 139.49 MXN -40%
Saudi Arabian Mining Company 1211 65.50 SAR 33.87 SAR -48%
CMOC Group 603993 ¥19.00 ¥19.80 +4%
China Tungsten And Hightech Materials Co 000657 ¥70.43 ¥9.55 -86%
Hindustan Zinc Limited HINDZINC ₹573.00 ₹508.34 -11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 -74%
Boliden AB BOL kr 527.80 kr 461.48 -13%

Compare Griffin Mining with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Griffin Mining (GFM) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of £1.59 versus a price of £2.82, about −44% (overvalued).
What is the fair value of GFM?
Our model-based fair value for Griffin Mining is £1.59 (as of Aug 20, 2026), built from audited fundamentals. The current price: £2.82.
What is the quality score of GFM?
Griffin Mining has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Griffin Mining (GFM)?
Griffin Mining reported trailing-twelve-month revenue of about £137M (latest available figure, as of Aug 20, 2026).
What is the net profit margin of GFM?
The net profit margin of Griffin Mining is about 16.1%, meaning it keeps roughly 16.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Griffin Mining and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.