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
1,425.32 GBP
Intrinsic Value
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% |