As of 2024-12-15, the Intrinsic Value of Intermediate Capital Group PLC (ICP.L) is
493.42 GBP. This ICP.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 2,094.00 GBP, the upside of Intermediate Capital Group PLC is
-76.44%.
493.42 GBP
Intrinsic Value
ICP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(797.35) - 4,340.96 |
(70.23) |
-103.4% |
| DCF (Growth 10y) |
(798.20) - 3,657.67 |
(153.56) |
-107.3% |
| DCF (EBITDA 5y) |
(834.34) - (78.26) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(820.96) - 69.08 |
(1,234.50) |
-123450.0% |
| Fair Value |
493.42 - 493.42 |
493.42 |
-76.44% |
| P/E |
1,259.07 - 1,849.34 |
1,587.84 |
-24.2% |
| EV/EBITDA |
(717.98) - 149.41 |
(359.75) |
-117.2% |
| EPV |
(479.41) - 758.09 |
139.34 |
-93.3% |
| DDM - Stable |
885.63 - 3,154.37 |
2,020.00 |
-3.5% |
| DDM - Multi |
919.32 - 2,294.75 |
1,285.80 |
-38.6% |
ICP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,954.10 |
| Beta |
1.80 |
| Outstanding shares (mil) |
2.84 |
| Enterprise Value (mil) |
11,181.20 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.31% |
| Cost of Debt |
10.97% |
| WACC |
9.57% |