As of 2024-12-11, the Intrinsic Value of Indus Gas Ltd (INDI.L) is
6.58 GBP. This INDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.10 GBP, the upside of Indus Gas Ltd is
-18.80%.
The range of the Intrinsic Value is (166.48) - 2,581.91 GBP
INDI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(166.48) - 2,581.91 |
6.58 |
-18.8% |
| DCF (Growth 10y) |
(103.75) - 3,462.29 |
121.23 |
1396.6% |
| DCF (EBITDA 5y) |
(255.92) - (230.62) |
(968.84) |
-123450.0% |
| DCF (EBITDA 10y) |
(222.35) - (177.71) |
(968.84) |
-123450.0% |
| Fair Value |
43.56 - 43.56 |
43.56 |
437.84% |
| P/E |
29.62 - 77.02 |
52.94 |
553.6% |
| EV/EBITDA |
(317.92) - (187.71) |
(278.14) |
-3533.8% |
| EPV |
(526.06) - (656.51) |
(591.29) |
-7399.8% |
| DDM - Stable |
11.07 - 45.20 |
28.14 |
247.4% |
| DDM - Multi |
6.76 - 35.47 |
12.72 |
57.0% |
INDI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14.73 |
| Beta |
-4.45 |
| Outstanding shares (mil) |
1.82 |
| Enterprise Value (mil) |
687.00 |
| Market risk premium |
5.98% |
| Cost of Equity |
38.65% |
| Cost of Debt |
5.80% |
| WACC |
4.42% |