The Discounted Cash Flow (DCF) valuation of InterContinental Hotels Group PLC (IHG.L) is 7,169.06 GBP. With the latest stock price at 9,946.00 GBP, the upside of InterContinental Hotels Group PLC based on DCF is -27.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.1% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,257.25 - 10,932.89 | 7,169.06 |
| Upside | -47.1% - 9.9% | -27.9% |