As of 2024-12-14, the Intrinsic Value of Indivior PLC (INDV.L) is
99.26 GBP. This INDV.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 908.00 GBP, the upside of Indivior PLC is
-89.10%.
The range of the Intrinsic Value is 83.14 - 128.80 GBP
99.26 GBP
Intrinsic Value
INDV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,236.31) - (218.32) |
(358.54) |
-139.5% |
| DCF (Growth 10y) |
(43.62) - (8.65) |
(39.69) |
-104.4% |
| DCF (EBITDA 5y) |
83.14 - 128.80 |
99.26 |
-89.1% |
| DCF (EBITDA 10y) |
115.06 - 195.64 |
144.72 |
-84.1% |
| Fair Value |
-429.58 - -429.58 |
-429.58 |
-147.31% |
| P/E |
(833.39) - 80.97 |
(418.79) |
-146.1% |
| EV/EBITDA |
91.24 - 1,123.97 |
535.54 |
-41.0% |
| EPV |
1,522.34 - 2,071.97 |
1,797.15 |
97.9% |
| DDM - Stable |
(1,164.29) - (6,949.43) |
(4,056.86) |
-546.8% |
| DDM - Multi |
328.69 - 1,528.42 |
541.41 |
-40.4% |
INDV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,180.79 |
| Beta |
0.89 |
| Outstanding shares (mil) |
1.30 |
| Enterprise Value (mil) |
1,164.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.14% |
| Cost of Debt |
6.59% |
| WACC |
6.83% |