As of 2025-07-09, the Intrinsic Value of iEnergizer Ltd (IBPO.L) is 443.96 GBP. This IBPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.80 GBP, the upside of iEnergizer Ltd is 642.40%.
The range of the Intrinsic Value is 341.83 - 626.86 GBP
Based on its market price of 59.80 GBP and our intrinsic valuation, iEnergizer Ltd (IBPO.L) is undervalued by 642.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 341.83 - 626.86 | 443.96 | 642.4% |
| DCF (Growth 10y) | 435.52 - 792.93 | 563.93 | 843.0% |
| DCF (EBITDA 5y) | 271.83 - 397.39 | 329.95 | 451.7% |
| DCF (EBITDA 10y) | 377.34 - 565.60 | 460.64 | 670.3% |
| Fair Value | 833.78 - 833.78 | 833.78 | 1,294.28% |
| P/E | 439.57 - 619.75 | 496.10 | 729.6% |
| EV/EBITDA | 187.73 - 478.12 | 332.81 | 456.5% |
| EPV | 251.90 - 409.02 | 330.46 | 452.6% |
| DDM - Stable | 161.50 - 341.02 | 251.26 | 320.2% |
| DDM - Multi | 223.10 - 360.37 | 275.02 | 359.9% |
| Market Cap (mil) | 106.85 |
| Beta | 0.52 |
| Outstanding shares (mil) | 1.79 |
| Enterprise Value (mil) | 188.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.13% |
| Cost of Debt | 6.29% |
| WACC | 8.59% |