As of 2024-12-15, the Intrinsic Value of Idox PLC (IDOX.L) is
32.51 GBP. This IDOX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 60.00 GBP, the upside of Idox PLC is
-45.80%.
The range of the Intrinsic Value is 19.46 - 96.92 GBP
32.51 GBP
Intrinsic Value
IDOX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.46 - 96.92 |
32.51 |
-45.8% |
| DCF (Growth 10y) |
24.82 - 118.29 |
40.70 |
-32.2% |
| DCF (EBITDA 5y) |
37.44 - 59.36 |
47.39 |
-21.0% |
| DCF (EBITDA 10y) |
41.15 - 74.85 |
55.49 |
-7.5% |
| Fair Value |
28.97 - 28.97 |
28.97 |
-51.71% |
| P/E |
28.42 - 53.38 |
42.49 |
-29.2% |
| EV/EBITDA |
62.59 - 86.10 |
73.22 |
22.0% |
| EPV |
35.06 - 63.97 |
49.52 |
-17.5% |
| DDM - Stable |
9.18 - 55.09 |
32.13 |
-46.4% |
| DDM - Multi |
17.37 - 78.87 |
28.23 |
-53.0% |
IDOX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
284.59 |
| Beta |
0.68 |
| Outstanding shares (mil) |
4.74 |
| Enterprise Value (mil) |
292.61 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.37% |
| Cost of Debt |
4.69% |
| WACC |
7.84% |