IGV.L
Income and Growth VCT PLC
Price:  
62.5 
GBP
Volume:  
1,918
United Kingdom | Finance and Insurance

IGV.L DCF Valuation - Growth Exit 5Y

-81.6 %
Upside

What is the DCF valuation of IGV.L?

The Discounted Cash Flow (DCF) valuation of Income and Growth VCT PLC (IGV.L) is 11.49 GBP. With the latest stock price at 62.50 GBP, the upside of Income and Growth VCT PLC based on DCF is -81.6%.

Is IGV.L a buy or a sell?

Based on the latest price of 62.50 GBP and our DCF valuation, Income and Growth VCT PLC (IGV.L) is a sell. Selling IGV.L stocks now will result in a potential gain of 81.6%.

Range Selected
WACC / Discount Rate6.7% - 8.0%7.4%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price8.12 - 21.1611.49
Upside-87.0% - -66.1%-81.6%
62.50 GBP
Stock Price
11.49 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

IGV.L DCF Valuation: Revenue & Expenses Forecast

(GBP in millions)Projections
09-202409-202509-202609-202709-202809-2029
Revenue455555
% Growth
49%6%2%3%4%4%
Cost of goods sold(3)(3)(3)(3)(3)(3)
% of Revenue63%60%57%54%51%49%
Selling, G&A expenses(0)(1)(1)(1)(1)(1)
% of Revenue11%11%11%11%11%11%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(0)(0)(0)(0)(0)(0)
% of Revenue4%4%4%4%4%4%
Tax expense0(0)(0)(0)(0)(0)
Tax rate0%19%19%19%19%19%
Net profit111112
% Margin22%21%23%25%28%30%