As of 2024-12-14, the Intrinsic Value of Impact Healthcare REIT PLC (IHR.L) is
108.99 GBP. This IHR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.00 GBP, the upside of Impact Healthcare REIT PLC is
29.80%.
The range of the Intrinsic Value is 83.18 - 149.49 GBP
108.99 GBP
Intrinsic Value
IHR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.18 - 149.49 |
108.99 |
29.8% |
| DCF (Growth 10y) |
117.35 - 199.09 |
149.29 |
77.7% |
| DCF (EBITDA 5y) |
96.90 - 139.00 |
118.33 |
40.9% |
| DCF (EBITDA 10y) |
129.89 - 188.04 |
158.13 |
88.2% |
| Fair Value |
294.18 - 294.18 |
294.18 |
250.21% |
| P/E |
87.78 - 180.18 |
109.94 |
30.9% |
| EV/EBITDA |
60.93 - 116.01 |
87.60 |
4.3% |
| EPV |
23.33 - 43.38 |
33.35 |
-60.3% |
| DDM - Stable |
75.50 - 148.57 |
112.04 |
33.4% |
| DDM - Multi |
101.01 - 151.99 |
121.17 |
44.3% |
IHR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
339.62 |
| Beta |
0.87 |
| Outstanding shares (mil) |
4.04 |
| Enterprise Value (mil) |
515.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.02% |
| Cost of Debt |
4.78% |
| WACC |
7.89% |