What is the intrinsic value of IDHC.L?

As of 2025-06-30, the Intrinsic Value of Integrated Diagnostics Holdings PLC (IDHC.L) is 0.48 USD. This IDHC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.35 USD, the upside of Integrated Diagnostics Holdings PLC is 38.10%.

The range of the Intrinsic Value is 0.33 - 0.91 USD

Is IDHC.L undervalued or overvalued?

Based on its market price of 0.35 USD and our intrinsic valuation, Integrated Diagnostics Holdings PLC (IDHC.L) is undervalued by 38.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.33 - 0.91	0.48	38.1%
DCF (Growth 10y)	0.49 - 1.32	0.72	104.3%
DCF (EBITDA 5y)	0.54 - 0.77	0.69	97.4%
DCF (EBITDA 10y)	0.67 - 1.06	0.89	154.8%
Fair Value	1.39 - 1.39	1.39	296.18%
P/E	0.70 - 1.32	0.94	167.6%
EV/EBITDA	0.51 - 0.87	0.63	79.4%
EPV	0.28 - 0.46	0.37	5.4%
DDM - Stable	0.45 - 1.42	0.94	167.6%
DDM - Multi	0.49 - 1.23	0.71	102.1%