As of 2024-12-14, the Intrinsic Value of Ideagen PLC (IDEA.L) is
11.97 GBP. This IDEA.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 349.00 GBP, the upside of Ideagen PLC is
-96.60%.
The range of the Intrinsic Value is 5.50 - 43.62 GBP
11.97 GBP
Intrinsic Value
IDEA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(39.45) - (10.00) |
(15.03) |
-104.3% |
| DCF (Growth 10y) |
5.50 - 43.62 |
11.97 |
-96.6% |
| DCF (EBITDA 5y) |
32.01 - 43.19 |
39.77 |
-88.6% |
| DCF (EBITDA 10y) |
42.17 - 62.83 |
54.87 |
-84.3% |
| Fair Value |
5.60 - 5.60 |
5.60 |
-98.40% |
| P/E |
8.77 - 70.15 |
30.30 |
-91.3% |
| EV/EBITDA |
36.33 - 306.32 |
167.03 |
-52.1% |
| EPV |
119.22 - 163.47 |
141.35 |
-59.5% |
| DDM - Stable |
24.22 - 153.31 |
88.76 |
-74.6% |
| DDM - Multi |
13.43 - 66.55 |
22.40 |
-93.6% |
IDEA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,025.55 |
| Beta |
0.70 |
| Outstanding shares (mil) |
2.94 |
| Enterprise Value (mil) |
1,028.45 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.25% |
| Cost of Debt |
6.92% |
| WACC |
7.22% |