As of 2024-12-15, the Intrinsic Value of Income and Growth VCT PLC (IGV.L) is 36.87 GBP. This IGV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.00 GBP, the upside of Income and Growth VCT PLC is -44.10%.

The range of the Intrinsic Value is 27.86 - 56.52 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	27.86 - 56.52	36.87	-44.1%
DCF (Growth 10y)	32.49 - 61.90	41.80	-36.7%
DCF (EBITDA 5y)	24.84 - 37.88	30.34	-54.0%
DCF (EBITDA 10y)	29.63 - 43.68	35.51	-46.2%
Fair Value	68.77 - 68.77	68.77	4.20%
P/E	31.64 - 56.95	45.57	-31.0%
EV/EBITDA	32.63 - 52.77	40.91	-38.0%
EPV	45.23 - 53.54	49.39	-25.2%
DDM - Stable	19.40 - 45.53	32.46	-50.8%
DDM - Multi	17.05 - 27.23	20.68	-68.7%