As of 2024-12-15, the Intrinsic Value of iEnergizer Ltd (IBPO.L) is
471.07 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
687.70%.
The range of the Intrinsic Value is 378.89 - 619.46 GBP
471.07 GBP
Intrinsic Value
IBPO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
378.89 - 619.46 |
471.07 |
687.7% |
| DCF (Growth 10y) |
483.35 - 781.14 |
597.85 |
899.7% |
| DCF (EBITDA 5y) |
267.78 - 366.68 |
302.24 |
405.4% |
| DCF (EBITDA 10y) |
389.28 - 536.12 |
444.85 |
643.9% |
| Fair Value |
902.08 - 902.08 |
902.08 |
1,408.50% |
| P/E |
592.49 - 930.58 |
775.65 |
1197.1% |
| EV/EBITDA |
166.08 - 569.75 |
353.79 |
491.6% |
| EPV |
279.55 - 408.12 |
343.83 |
475.0% |
| DDM - Stable |
176.50 - 319.88 |
248.19 |
315.0% |
| DDM - Multi |
243.91 - 336.59 |
282.41 |
372.3% |
IBPO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
106.85 |
| Beta |
0.52 |
| Outstanding shares (mil) |
1.79 |
| Enterprise Value (mil) |
195.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.73% |
| Cost of Debt |
6.29% |
| WACC |
8.74% |