As of 2025-09-18, the Intrinsic Value of Inchcape PLC (INCH.L) is 917.79 GBP. This INCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 662.50 GBP, the upside of Inchcape PLC is 38.50%.
The range of the Intrinsic Value is 710.36 - 1,264.07 GBP
Based on its market price of 662.50 GBP and our intrinsic valuation, Inchcape PLC (INCH.L) is undervalued by 38.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 710.36 - 1,264.07 | 917.79 | 38.5% |
| DCF (Growth 10y) | 924.61 - 1,593.30 | 1,176.08 | 77.5% |
| DCF (EBITDA 5y) | 617.71 - 810.98 | 732.47 | 10.6% |
| DCF (EBITDA 10y) | 787.01 - 1,057.68 | 931.06 | 40.5% |
| Fair Value | 2,849.73 - 2,849.73 | 2,849.73 | 330.15% |
| P/E | 720.66 - 1,937.81 | 1,131.58 | 70.8% |
| EV/EBITDA | 546.93 - 1,002.52 | 812.44 | 22.6% |
| EPV | 4,524.29 - 6,396.07 | 5,460.17 | 724.2% |
| DDM - Stable | 844.67 - 1,866.26 | 1,355.47 | 104.6% |
| DDM - Multi | 714.19 - 1,243.84 | 908.75 | 37.2% |
| Market Cap (mil) | 2,475.90 |
| Beta | 0.72 |
| Outstanding shares (mil) | 3.74 |
| Enterprise Value (mil) | 3,131.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.97% |
| Cost of Debt | 8.64% |
| WACC | 7.36% |