As of 2024-12-14, the Intrinsic Value of Euromoney Institutional Investor PLC (ERM.L) is
983.85 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
-32.60%.
The range of the Intrinsic Value is 588.86 - 3,024.13 GBP
983.85 GBP
Intrinsic Value
ERM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
588.86 - 3,024.13 |
983.85 |
-32.6% |
| DCF (Growth 10y) |
745.78 - 3,559.19 |
1,204.46 |
-17.5% |
| DCF (EBITDA 5y) |
164.21 - 280.95 |
226.73 |
-84.5% |
| DCF (EBITDA 10y) |
297.99 - 444.77 |
372.67 |
-74.5% |
| Fair Value |
206.87 - 206.87 |
206.87 |
-85.83% |
| P/E |
85.06 - 395.52 |
209.23 |
-85.7% |
| EV/EBITDA |
152.37 - 522.89 |
300.00 |
-79.5% |
| EPV |
2,565.86 - 3,366.18 |
2,966.01 |
103.2% |
| DDM - Stable |
118.06 - 744.95 |
431.51 |
-70.4% |
| DDM - Multi |
605.87 - 2,460.13 |
921.19 |
-36.9% |
ERM.L Intrinsic Value - Key Valuation Metrics
| 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 |
6.95% |
| Cost of Debt |
4.58% |
| WACC |
6.82% |