As of 2024-12-15, the Intrinsic Value of IGas Energy PLC (IGAS.L) is
13.48 GBP. This IGAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.66 GBP, the upside of IGas Energy PLC is
26.50%.
The range of the Intrinsic Value is 6.44 - 32.01 GBP
13.48 GBP
Intrinsic Value
IGAS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.44 - 32.01 |
13.48 |
26.5% |
| DCF (Growth 10y) |
6.93 - 29.80 |
13.27 |
24.5% |
| DCF (EBITDA 5y) |
(5.13) - (4.12) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.73) - (0.10) |
(1,234.50) |
-123450.0% |
| Fair Value |
-41.03 - -41.03 |
-41.03 |
-484.86% |
| P/E |
(38.80) - (50.28) |
(39.14) |
-467.2% |
| EV/EBITDA |
(12.40) - (13.13) |
(13.59) |
-227.5% |
| EPV |
(51.96) - (61.62) |
(56.79) |
-632.7% |
| DDM - Stable |
(68.15) - (230.29) |
(149.22) |
-1499.8% |
| DDM - Multi |
(32.72) - (89.76) |
(48.41) |
-554.1% |
IGAS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14.43 |
| Beta |
1.04 |
| Outstanding shares (mil) |
1.35 |
| Enterprise Value (mil) |
27.86 |
| Market risk premium |
6.41% |
| Cost of Equity |
9.17% |
| Cost of Debt |
7.15% |
| WACC |
6.77% |