As of 2024-12-15, the Intrinsic Value of Ince Group PLC (INCE.L) is 377.53 GBP. This INCE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.15 GBP, the upside of Ince Group PLC is 7,230.80%.

The range of the Intrinsic Value is 215.77 - 473.21 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(13,369.96) - (1,907.14)	(3,235.53)	-62925.9%
DCF (Growth 10y)	(5,047.12) - (35,466.38)	(8,576.20)	-166628.1%
DCF (EBITDA 5y)	215.77 - 473.21	377.53	7230.8%
DCF (EBITDA 10y)	592.03 - 1,401.99	1,090.61	21077.0%
Fair Value	0.89 - 0.89	0.89	-82.81%
P/E	2.98 - 19.96	10.78	109.4%
EV/EBITDA	21.95 - 317.94	144.86	2712.9%
EPV	148.38 - 166.17	157.28	2953.9%
DDM - Stable	1.93 - 7.50	4.72	-8.4%
DDM - Multi	54.60 - 165.99	82.29	1497.9%