What is the intrinsic value of IDS.L?

As of 2025-11-13, the Intrinsic Value of International Distributions Services PLC (IDS.L) is 1,078.35 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 200.40%.

The range of the Intrinsic Value is 569.29 - 3,882.39 GBP

Is IDS.L undervalued or overvalued?

Based on its market price of 359.00 GBP and our intrinsic valuation, International Distributions Services PLC (IDS.L) is undervalued by 200.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	569.29 - 3,882.39	1,078.35	200.4%
DCF (Growth 10y)	842.72 - 5,113.96	1,504.34	319.0%
DCF (EBITDA 5y)	554.15 - 692.33	619.73	72.6%
DCF (EBITDA 10y)	752.09 - 1,065.38	894.93	149.3%
Fair Value	653.27 - 653.27	653.27	81.97%
P/E	351.72 - 437.43	378.20	5.3%
EV/EBITDA	334.33 - 804.92	522.30	45.5%
EPV	2,129.26 - 3,749.79	2,939.52	718.8%
DDM - Stable	188.88 - 848.93	518.91	44.5%
DDM - Multi	488.32 - 1,790.98	777.43	116.6%