IGG.L
IG Group Holdings PLC
Price:  
968.00 
GBP
Volume:  
440,063.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IGG.L Intrinsic Value

47.20 %
Upside

As of 2024-12-12, the Intrinsic Value of IG Group Holdings PLC (IGG.L) is 1,425.32 GBP. This IGG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 968.00 GBP, the upside of IG Group Holdings PLC is 47.20%.

The range of the Intrinsic Value is 1,185.32 - 1,836.13 GBP

968.00 GBP
Stock Price
1,425.32 GBP
Intrinsic Value
Intrinsic Value Details

IGG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,185.32 - 1,836.13 1,425.32 47.2%
DCF (Growth 10y) 1,339.33 - 2,066.37 1,608.75 66.2%
DCF (EBITDA 5y) 1,174.23 - 1,702.81 1,334.77 37.9%
DCF (EBITDA 10y) 1,339.77 - 1,964.17 1,543.91 59.5%
Fair Value 1,706.02 - 1,706.02 1,706.02 76.24%
P/E 1,044.75 - 1,685.27 1,394.69 44.1%
EV/EBITDA 1,207.03 - 2,593.42 1,583.25 63.6%
EPV 1,790.48 - 2,452.48 2,121.48 119.2%
DDM - Stable 626.35 - 1,370.09 998.22 3.1%
DDM - Multi 873.70 - 1,463.66 1,092.15 12.8%

IGG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,449.67
Beta 0.94
Outstanding shares (mil) 3.56
Enterprise Value (mil) 2,788.37
Market risk premium 5.98%
Cost of Equity 8.66%
Cost of Debt 5.43%
WACC 8.30%