As of 2025-05-16, the Intrinsic Value of Inspiration Healthcare Group PLC (IHC.L) is 16.30 GBP. This IHC.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 18.00 GBP, the upside of Inspiration Healthcare Group PLC is -9.40%.
The range of the Intrinsic Value is 5.91 - 26.64 GBP
Based on its market price of 18.00 GBP and our intrinsic valuation, Inspiration Healthcare Group PLC (IHC.L) is overvalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (205.20) - (76.68) | (106.16) | -689.8% |
| DCF (Growth 10y) | (59.75) - (130.88) | (76.25) | -523.6% |
| DCF (EBITDA 5y) | (6.89) - 1.44 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 5.91 - 26.64 | 16.30 | -9.4% |
| Fair Value | -54.44 - -54.44 | -54.44 | -402.46% |
| P/E | (155.71) - (189.68) | (195.45) | -1185.8% |
| EV/EBITDA | (5.94) - (2.64) | (4.41) | -124.5% |
| EPV | 61.01 - 82.04 | 71.53 | 297.4% |
| DDM - Stable | (132.97) - (534.49) | (333.73) | -1954.1% |
| DDM - Multi | (36.25) - (112.73) | (54.79) | -404.4% |
| Market Cap (mil) | 16.14 |
| Beta | 0.61 |
| Outstanding shares (mil) | 0.90 |
| Enterprise Value (mil) | 28.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.78% |
| Cost of Debt | 8.62% |
| WACC | 7.56% |