As of 2024-12-14, the Intrinsic Value of IDE Group Holdings PLC (IDE.L) is
438.66 GBP. This IDE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.50 GBP, the upside of IDE Group Holdings PLC is
549.90%.
The range of the Intrinsic Value is 357.34 - 564.26 GBP
438.66 GBP
Intrinsic Value
IDE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
357.34 - 564.26 |
438.66 |
549.9% |
| DCF (Growth 10y) |
393.37 - 599.70 |
474.88 |
603.5% |
| DCF (EBITDA 5y) |
114.86 - 161.89 |
126.48 |
87.4% |
| DCF (EBITDA 10y) |
205.70 - 261.52 |
223.28 |
230.8% |
| Fair Value |
-8.05 - -8.05 |
-8.05 |
-111.93% |
| P/E |
(145.17) - (253.38) |
(191.58) |
-383.8% |
| EV/EBITDA |
83.15 - 355.08 |
161.85 |
139.8% |
| EPV |
979.44 - 1,288.96 |
1,134.20 |
1580.3% |
| DDM - Stable |
(44.03) - (80.22) |
(62.13) |
-192.0% |
| DDM - Multi |
(76.87) - (114.75) |
(92.47) |
-237.0% |
IDE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.35 |
| Beta |
0.92 |
| Outstanding shares (mil) |
0.05 |
| Enterprise Value (mil) |
7.61 |
| Market risk premium |
6.41% |
| Cost of Equity |
12.43% |
| Cost of Debt |
4.99% |
| WACC |
6.90% |