As of 2024-12-13, the Intrinsic Value of Impax Environmental Markets PLC (IEM.L) is
237.58 GBP. This IEM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 383.50 GBP, the upside of Impax Environmental Markets PLC is
-38.00%.
The range of the Intrinsic Value is 187.00 - 326.26 GBP
237.58 GBP
Intrinsic Value
IEM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
187.00 - 326.26 |
237.58 |
-38.0% |
| DCF (Growth 10y) |
198.16 - 320.93 |
243.34 |
-36.5% |
| DCF (EBITDA 5y) |
110.91 - 152.47 |
126.89 |
-66.9% |
| DCF (EBITDA 10y) |
148.61 - 194.41 |
167.14 |
-56.4% |
| Fair Value |
-110.40 - -110.40 |
-110.40 |
-128.79% |
| P/E |
(38.07) - 369.15 |
126.66 |
-67.0% |
| EV/EBITDA |
(46.63) - 227.67 |
31.82 |
-91.7% |
| EPV |
88.06 - 120.81 |
104.43 |
-72.8% |
| DDM - Stable |
(28.80) - (62.84) |
(45.82) |
-111.9% |
| DDM - Multi |
145.55 - 248.70 |
183.80 |
-52.1% |
IEM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
940.70 |
| Beta |
0.92 |
| Outstanding shares (mil) |
2.45 |
| Enterprise Value (mil) |
1,014.81 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.53% |
| Cost of Debt |
5.50% |
| WACC |
10.10% |