As of 2026-04-04, the Intrinsic Value of ICT Group NV (ICT.AS) is 10.77 EUR. This ICT.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.25 EUR, the upside of ICT Group NV is -24.40%.
The range of the Intrinsic Value is 6.55 - 22.95 EUR
Based on its market price of 14.25 EUR and our intrinsic valuation, ICT Group NV (ICT.AS) is overvalued by 24.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.55 - 22.95 | 10.77 | -24.4% |
| DCF (Growth 10y) | 11.39 - 35.73 | 17.71 | 24.3% |
| DCF (EBITDA 5y) | 6.69 - 15.26 | 11.04 | -22.5% |
| DCF (EBITDA 10y) | 9.97 - 21.23 | 15.29 | 7.3% |
| Fair Value | 3.05 - 3.05 | 3.05 | -78.58% |
| P/E | 14.04 - 47.79 | 29.56 | 107.4% |
| EV/EBITDA | 12.74 - 37.85 | 21.32 | 49.6% |
| EPV | 27.10 - 39.55 | 33.32 | 133.8% |
| DDM - Stable | 10.91 - 33.78 | 22.34 | 56.8% |
| DDM - Multi | 8.22 - 19.63 | 11.57 | -18.8% |
| Market Cap (mil) | 138.17 |
| Beta | 1.44 |
| Outstanding shares (mil) | 9.70 |
| Enterprise Value (mil) | 166.88 |
| Market risk premium | 6.62% |
| Cost of Equity | 10.61% |
| Cost of Debt | 5.50% |
| WACC | 9.37% |