As of 2024-12-13, the Intrinsic Value of Integrated Diagnostics Holdings PLC (IDHC.L) is
0.35 USD. This IDHC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.44 USD, the upside of Integrated Diagnostics Holdings PLC is
-21.50%.
The range of the Intrinsic Value is 0.23 - 0.74 USD
IDHC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
0.23 - 0.74 |
0.35 |
-21.5% |
DCF (Growth 10y) |
0.28 - 0.84 |
0.41 |
-7.7% |
DCF (EBITDA 5y) |
0.35 - 0.45 |
0.38 |
-12.9% |
DCF (EBITDA 10y) |
0.37 - 0.51 |
0.43 |
-3.6% |
Fair Value |
0.50 - 0.50 |
0.50 |
12.56% |
P/E |
0.40 - 0.71 |
0.58 |
31.7% |
EV/EBITDA |
0.39 - 0.54 |
0.44 |
-0.3% |
EPV |
0.32 - 0.46 |
0.39 |
-12.1% |
DDM - Stable |
0.28 - 1.06 |
0.67 |
51.8% |
DDM - Multi |
0.23 - 0.69 |
0.35 |
-21.1% |
IDHC.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
256.95 |
Beta |
0.91 |
Outstanding shares (mil) |
581.33 |
Enterprise Value (mil) |
266.48 |
Market risk premium |
5.48% |
Cost of Equity |
8.18% |
Cost of Debt |
10.13% |
WACC |
8.03% |