ICGT.L
ICG Enterprise Trust PLC
Price:  
1,378 
GBP
Volume:  
50,872
United Kingdom | Finance and Insurance

ICGT.L DCF Valuation - Growth Exit 5Y

3 %
Upside

What is the DCF valuation of ICGT.L?

The Discounted Cash Flow (DCF) valuation of ICG Enterprise Trust PLC (ICGT.L) is 1,418.95 GBP. With the latest stock price at 1,378.00 GBP, the upside of ICG Enterprise Trust PLC based on DCF is 3%.

Is ICGT.L a buy or a sell?

Based on the latest price of 1,378.00 GBP and our DCF valuation, ICG Enterprise Trust PLC (ICGT.L) is a buy. Buying ICGT.L stocks now will result in a potential gain of 3%.

Range Selected
WACC / Discount Rate9.0% - 11.0%10.0%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price1,076.54 - 2,073.051,418.95
Upside-21.9% - 50.4%3.0%
1,378.00 GBP
Stock Price
1,418.95 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ICGT.L DCF Valuation: Revenue & Expenses Forecast

(GBP in millions)Projections
01-202501-202601-202701-202801-202901-2030
Revenue135100102104106109
% Growth
210%-25%2%2%2%2%
Cost of goods sold(17)(13)(13)(13)(13)(14)
% of Revenue13%13%13%13%13%13%
Selling, G&A expenses(2)(1)(1)(1)(1)(1)
% of Revenue1%1%1%1%1%1%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(9)(6)(7)(7)(7)(7)
% of Revenue6%6%6%6%6%6%
Tax expense0(15)(16)(16)(16)(16)
Tax rate0%19%19%19%19%19%
Net profit1086566686970
% Margin80%65%65%65%65%65%