As of 2026-08-15, the Intrinsic Value of IG Design Group PLC (IGR.L) is 343.03 GBP. This IGR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.00 GBP, the upside of IG Design Group PLC is 264.90%.
The range of the Intrinsic Value is 234.26 - 646.70 GBP
Based on its market price of 94.00 GBP and our intrinsic valuation, IG Design Group PLC (IGR.L) is undervalued by 264.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 234.26 - 646.70 | 343.03 | 264.9% |
| DCF (Growth 10y) | 303.58 - 791.83 | 433.52 | 361.2% |
| DCF (EBITDA 5y) | 140.03 - 210.11 | 162.71 | 73.1% |
| DCF (EBITDA 10y) | 214.74 - 319.46 | 251.31 | 167.3% |
| Fair Value | -455.06 - -455.06 | -455.06 | -584.10% |
| P/E | (1,691.00) - 169.38 | (810.36) | -962.1% |
| EV/EBITDA | 76.02 - 143.66 | 104.21 | 10.9% |
| EPV | 1,847.65 - 2,722.58 | 2,285.11 | 2331.0% |
| DDM - Stable | (753.75) - (2,521.45) | (1,637.60) | -1842.1% |
| DDM - Multi | 178.53 - 484.43 | 263.36 | 180.2% |
| Market Cap (mil) | 86.37 |
| Beta | 1.06 |
| Outstanding shares (mil) | 0.92 |
| Enterprise Value (mil) | 71.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.46% |
| WACC | 6.95% |