Is INCH.L undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Inchcape PLC (INCH.L) is 931.55 GBP. This INCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 711.00 GBP, the upside of Inchcape PLC is 31.00%. This means that INCH.L is undervalued by 31.00%.
The range of the Intrinsic Value is 660.58 - 1,503.90 GBP
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 660.58 - 1,503.90 | 931.55 | 31.0% |
DCF (Growth 10y) | 773.51 - 1,695.65 | 1,071.95 | 50.8% |
DCF (EBITDA 5y) | 592.53 - 915.92 | 764.72 | 7.6% |
DCF (EBITDA 10y) | 705.30 - 1,129.61 | 909.20 | 27.9% |
Fair Value | 2,692.30 - 2,692.30 | 2,692.30 | 278.66% |
P/E | 701.03 - 1,236.30 | 950.37 | 33.7% |
EV/EBITDA | 462.33 - 881.16 | 712.85 | 0.3% |
EPV | 3,562.49 - 6,128.76 | 4,845.63 | 581.5% |
DDM - Stable | 810.45 - 1,943.08 | 1,376.77 | 93.6% |
DDM - Multi | 697.88 - 1,320.82 | 914.95 | 28.7% |
Market Cap (mil) | 2,779.51 |
Beta | 1.12 |
Outstanding shares (mil) | 3.91 |
Enterprise Value (mil) | 3,823.51 |
Market risk premium | 5.98% |
Cost of Equity | 8.14% |
Cost of Debt | 11.57% |
WACC | 8.05% |