As of 2024-12-12, the Intrinsic Value of Inspiration Healthcare Group PLC (IHC.L) is
11.68 GBP. This IHC.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 13.75 GBP, the upside of Inspiration Healthcare Group PLC is
-15.00%.
The range of the Intrinsic Value is 0.98 - 24.40 GBP
11.68 GBP
Intrinsic Value
IHC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(255.91) - (72.64) |
(106.04) |
-871.2% |
| DCF (Growth 10y) |
(56.26) - (158.70) |
(75.14) |
-646.5% |
| DCF (EBITDA 5y) |
(8.81) - 0.75 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.98 - 24.40 |
11.68 |
-15.0% |
| Fair Value |
-49.83 - -49.83 |
-49.83 |
-462.39% |
| P/E |
(218.45) - (297.18) |
(249.14) |
-1912.0% |
| EV/EBITDA |
(5.84) - (2.78) |
(3.93) |
-128.6% |
| EPV |
57.82 - 81.70 |
69.76 |
407.3% |
| DDM - Stable |
(131.44) - (936.78) |
(534.11) |
-3984.4% |
| DDM - Multi |
(36.12) - (201.10) |
(61.33) |
-546.0% |
IHC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13.47 |
| Beta |
1.09 |
| Outstanding shares (mil) |
0.98 |
| Enterprise Value (mil) |
26.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.13% |
| Cost of Debt |
8.62% |
| WACC |
7.21% |