As of 2026-03-31, the Intrinsic Value of InterContinental Hotels Group PLC (IHG.L) is 95.87 GBP. This IHG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.45 GBP, the upside of InterContinental Hotels Group PLC is -25.90%.
The range of the Intrinsic Value is 66.03 - 165.92 GBP
Based on its market price of 129.45 GBP and our intrinsic valuation, InterContinental Hotels Group PLC (IHG.L) is overvalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.03 - 165.92 | 95.87 | -25.9% |
| DCF (Growth 10y) | 85.68 - 197.73 | 119.40 | -7.8% |
| DCF (EBITDA 5y) | 47.32 - 62.30 | 54.14 | -58.2% |
| DCF (EBITDA 10y) | 65.73 - 86.84 | 75.27 | -41.9% |
| Fair Value | 94.86 - 94.86 | 94.86 | -26.72% |
| P/E | 64.36 - 92.58 | 75.11 | -42.0% |
| EV/EBITDA | 24.55 - 53.82 | 38.99 | -69.9% |
| EPV | 28.62 - 40.64 | 34.63 | -73.2% |
| DDM - Stable | 35.75 - 100.14 | 67.94 | -47.5% |
| DDM - Multi | 57.06 - 120.51 | 77.05 | -40.5% |
| Market Cap (mil) | 19,501.64 |
| Beta | 0.78 |
| Outstanding shares (mil) | 150.65 |
| Enterprise Value (mil) | 22,124.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.42% |
| Cost of Debt | 4.89% |
| WACC | 7.67% |