As of 2024-12-14, the Intrinsic Value of Informa PLC (INF.L) is
753.92 GBP. This INF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 833.80 GBP, the upside of Informa PLC is
-9.60%.
The range of the Intrinsic Value is 502.60 - 1,411.79 GBP
753.92 GBP
Intrinsic Value
INF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
502.60 - 1,411.79 |
753.92 |
-9.6% |
| DCF (Growth 10y) |
685.05 - 1,768.13 |
986.36 |
18.3% |
| DCF (EBITDA 5y) |
269.90 - 397.45 |
300.90 |
-63.9% |
| DCF (EBITDA 10y) |
437.01 - 618.19 |
490.47 |
-41.2% |
| Fair Value |
590.85 - 590.85 |
590.85 |
-29.14% |
| P/E |
236.81 - 688.84 |
498.68 |
-40.2% |
| EV/EBITDA |
115.64 - 599.73 |
306.61 |
-63.2% |
| EPV |
754.48 - 1,015.39 |
884.94 |
6.1% |
| DDM - Stable |
236.06 - 777.75 |
506.90 |
-39.2% |
| DDM - Multi |
495.92 - 1,204.07 |
695.10 |
-16.6% |
INF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,035.50 |
| Beta |
1.10 |
| Outstanding shares (mil) |
13.24 |
| Enterprise Value (mil) |
12,640.20 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.87% |
| Cost of Debt |
5.08% |
| WACC |
7.36% |