The Discounted Cash Flow (DCF) valuation of Intermediate Capital Group PLC (ICP.L) is (70.23) GBP. With the latest stock price at 2,094.00 GBP, the upside of Intermediate Capital Group PLC based on DCF is -103.4%.
Based on the latest price of 2,094.00 GBP and our DCF valuation, Intermediate Capital Group PLC (ICP.L) is a sell. selling ICP.L stocks now will result in a potential gain of 103.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 12.6% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (797.35) - 4,340.96 | (70.23) |
| Upside | -138.1% - 107.3% | -103.4% |