As of 2025-05-16, the Intrinsic Value of Euromoney Institutional Investor PLC (ERM.L) is 1,004.83 GBP. This ERM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,460.00 GBP, the upside of Euromoney Institutional Investor PLC is -31.20%.
The range of the Intrinsic Value is 598.22 - 3,179.62 GBP
Based on its market price of 1,460.00 GBP and our intrinsic valuation, Euromoney Institutional Investor PLC (ERM.L) is overvalued by 31.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 598.22 - 3,179.62 | 1,004.83 | -31.2% |
| DCF (Growth 10y) | 757.85 - 3,742.46 | 1,230.37 | -15.7% |
| DCF (EBITDA 5y) | 286.07 - 481.11 | 356.88 | -75.6% |
| DCF (EBITDA 10y) | 415.89 - 654.62 | 503.89 | -65.5% |
| Fair Value | 206.87 - 206.87 | 206.87 | -85.83% |
| P/E | 102.27 - 481.92 | 238.93 | -83.6% |
| EV/EBITDA | 271.52 - 1,070.25 | 539.11 | -63.1% |
| EPV | 2,589.34 - 3,391.81 | 2,990.57 | 104.8% |
| DDM - Stable | 119.81 - 780.76 | 450.29 | -69.2% |
| DDM - Multi | 613.76 - 2,574.32 | 938.29 | -35.7% |
| Market Cap (mil) | 1,598.04 |
| Beta | 0.99 |
| Outstanding shares (mil) | 1.09 |
| Enterprise Value (mil) | 1,644.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.89% |
| Cost of Debt | 4.58% |
| WACC | 6.77% |