As of 2024-12-11, the Intrinsic Value of Ingenta PLC (ING.L) is
199.54 GBP. This ING.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.00 GBP, the upside of Ingenta PLC is
166.10%.
The range of the Intrinsic Value is 170.59 - 244.24 GBP
199.54 GBP
Intrinsic Value
ING.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
170.59 - 244.24 |
199.54 |
166.1% |
| DCF (Growth 10y) |
185.69 - 260.62 |
215.30 |
187.1% |
| DCF (EBITDA 5y) |
106.51 - 130.07 |
115.50 |
54.0% |
| DCF (EBITDA 10y) |
137.72 - 166.37 |
149.25 |
99.0% |
| Fair Value |
241.14 - 241.14 |
241.14 |
221.51% |
| P/E |
108.61 - 161.06 |
132.58 |
76.8% |
| EV/EBITDA |
50.62 - 163.51 |
93.54 |
24.7% |
| EPV |
145.11 - 184.15 |
164.63 |
119.5% |
| DDM - Stable |
49.34 - 101.63 |
75.48 |
0.6% |
| DDM - Multi |
76.22 - 122.89 |
94.11 |
25.5% |
ING.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10.73 |
| Beta |
0.63 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
7.72 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.61% |
| Cost of Debt |
4.44% |
| WACC |
7.74% |