As of 2024-12-12, the Intrinsic Value of Inchcape PLC (INCH.L) is 1,116.13 GBP. This INCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 776.50 GBP, the upside of Inchcape PLC is 43.70%.

The range of the Intrinsic Value is 725.72 - 2,166.76 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	725.72 - 2,166.76	1,116.13	43.7%
DCF (Growth 10y)	843.19 - 2,282.80	1,236.58	59.3%
DCF (EBITDA 5y)	517.54 - 673.84	605.11	-22.1%
DCF (EBITDA 10y)	636.68 - 851.15	746.88	-3.8%
Fair Value	1,647.43 - 1,647.43	1,647.43	112.16%
P/E	551.10 - 730.14	652.12	-16.0%
EV/EBITDA	590.57 - 845.79	723.73	-6.8%
EPV	2,806.87 - 3,873.75	3,340.31	330.2%
DDM - Stable	543.93 - 1,867.75	1,205.84	55.3%
DDM - Multi	649.89 - 1,650.25	922.98	18.9%