As of 2024-12-14, the Intrinsic Value of International Distributions Services PLC (IDS.L) is
648.54 GBP. This IDS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 359.00 GBP, the upside of International Distributions Services PLC is
80.70%.
The range of the Intrinsic Value is 292.45 - 2,882.92 GBP
648.54 GBP
Intrinsic Value
IDS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
292.45 - 2,882.92 |
648.54 |
80.7% |
| DCF (Growth 10y) |
426.12 - 3,603.80 |
868.13 |
141.8% |
| DCF (EBITDA 5y) |
454.32 - 777.45 |
598.61 |
66.7% |
| DCF (EBITDA 10y) |
530.99 - 1,112.42 |
770.99 |
114.8% |
| Fair Value |
141.32 - 141.32 |
141.32 |
-60.63% |
| P/E |
144.83 - 425.83 |
279.31 |
-22.2% |
| EV/EBITDA |
217.93 - 799.33 |
474.42 |
32.2% |
| EPV |
1,512.38 - 3,518.26 |
2,515.32 |
600.6% |
| DDM - Stable |
39.94 - 146.29 |
93.11 |
-74.1% |
| DDM - Multi |
437.69 - 1,335.24 |
670.15 |
86.7% |
IDS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,429.38 |
| Beta |
0.17 |
| Outstanding shares (mil) |
9.55 |
| Enterprise Value (mil) |
5,361.38 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.69% |
| Cost of Debt |
9.89% |
| WACC |
8.92% |