As of 2025-07-06, the Intrinsic Value of Income and Growth VCT PLC (IGV.L) is 11.49 GBP. This IGV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.50 GBP, the upside of Income and Growth VCT PLC is -81.60%.
The range of the Intrinsic Value is 8.12 - 21.16 GBP
Based on its market price of 62.50 GBP and our intrinsic valuation, Income and Growth VCT PLC (IGV.L) is overvalued by 81.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.12 - 21.16 | 11.49 | -81.6% |
| DCF (Growth 10y) | 8.96 - 21.68 | 12.27 | -80.4% |
| DCF (EBITDA 5y) | 6.24 - 7.98 | 6.64 | -89.4% |
| DCF (EBITDA 10y) | 7.31 - 9.32 | 7.86 | -87.4% |
| Fair Value | 7.74 - 7.74 | 7.74 | -87.62% |
| P/E | 2.81 - 6.48 | 3.99 | -93.6% |
| EV/EBITDA | 5.16 - 28.00 | 14.46 | -76.9% |
| EPV | 2.88 - 3.36 | 3.12 | -95.0% |
| DDM - Stable | 2.41 - 6.28 | 4.34 | -93.0% |
| DDM - Multi | 14.14 - 17.86 | 15.45 | -75.3% |
| Market Cap (mil) | 201.00 |
| Beta | 0.21 |
| Outstanding shares (mil) | 3.22 |
| Enterprise Value (mil) | 200.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.71% |
| Cost of Debt | 5.00% |
| WACC | 7.38% |