As of 2024-12-11, the Intrinsic Value of International Consolidated Airlines Group SA (IAG.L) is
594.10 GBP. This IAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 282.00 GBP, the upside of International Consolidated Airlines Group SA is
110.70%.
The range of the Intrinsic Value is 478.84 - 766.16 GBP
594.10 GBP
Intrinsic Value
IAG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
478.84 - 766.16 |
594.10 |
110.7% |
| DCF (Growth 10y) |
615.13 - 946.22 |
748.52 |
165.4% |
| DCF (EBITDA 5y) |
412.86 - 503.02 |
447.45 |
58.7% |
| DCF (EBITDA 10y) |
552.70 - 691.21 |
610.19 |
116.4% |
| Fair Value |
1,122.12 - 1,122.12 |
1,122.12 |
297.91% |
| P/E |
238.01 - 449.75 |
306.46 |
8.7% |
| EV/EBITDA |
205.24 - 426.25 |
310.06 |
10.0% |
| EPV |
205.90 - 302.05 |
253.98 |
-9.9% |
| DDM - Stable |
253.20 - 458.68 |
355.94 |
26.2% |
| DDM - Multi |
313.43 - 455.37 |
372.22 |
32.0% |
IAG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,729.71 |
| Beta |
0.97 |
| Outstanding shares (mil) |
48.69 |
| Enterprise Value (mil) |
20,696.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.11% |
| Cost of Debt |
5.02% |
| WACC |
7.78% |