As of 2024-12-12, the Intrinsic Value of IntegraFin Holdings plc (IHP.L) is
149.00 GBP. This IHP.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 398.00 GBP, the upside of IntegraFin Holdings plc is
-62.56%.
149.00 GBP
Intrinsic Value
IHP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(33,891.34) - (6,949.46) |
(11,473.27) |
-2982.7% |
| DCF (Growth 10y) |
(8,172.13) - (36,891.81) |
(13,030.86) |
-3374.1% |
| DCF (EBITDA 5y) |
(3,493.24) - (4,225.62) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(5,005.01) - (6,328.22) |
(1,234.50) |
-123450.0% |
| Fair Value |
149.00 - 149.00 |
149.00 |
-62.56% |
| P/E |
293.72 - 417.46 |
359.90 |
-9.6% |
| EV/EBITDA |
(5,698.72) - (5,756.78) |
(5,891.03) |
-1580.2% |
| EPV |
667.74 - 731.10 |
699.42 |
75.7% |
| DDM - Stable |
193.94 - 1,236.55 |
715.24 |
79.7% |
| DDM - Multi |
269.59 - 1,249.41 |
434.34 |
9.1% |
IHP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,325.34 |
| Beta |
1.06 |
| Outstanding shares (mil) |
3.33 |
| Enterprise Value (mil) |
-383.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.41% |
| Cost of Debt |
7.00% |
| WACC |
7.40% |