As of 2024-12-15, the Intrinsic Value of International Public Partnerships Ltd (INPP.L) is
36.47 GBP. This INPP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.20 GBP, the upside of International Public Partnerships Ltd is
-70.20%.
The range of the Intrinsic Value is 26.57 - 59.73 GBP
36.47 GBP
Intrinsic Value
INPP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.57 - 59.73 |
36.47 |
-70.2% |
| DCF (Growth 10y) |
35.18 - 75.62 |
47.34 |
-61.3% |
| DCF (EBITDA 5y) |
16.97 - 21.92 |
18.68 |
-84.7% |
| DCF (EBITDA 10y) |
25.37 - 33.17 |
28.30 |
-76.8% |
| Fair Value |
140.95 - 140.95 |
140.95 |
15.35% |
| P/E |
14.78 - 70.25 |
37.15 |
-69.6% |
| EV/EBITDA |
10.19 - 52.60 |
27.65 |
-77.4% |
| EPV |
81.47 - 103.50 |
92.48 |
-24.3% |
| DDM - Stable |
54.42 - 164.03 |
109.23 |
-10.6% |
| DDM - Multi |
26.45 - 54.82 |
34.97 |
-71.4% |
INPP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,338.03 |
| Beta |
0.28 |
| Outstanding shares (mil) |
19.13 |
| Enterprise Value (mil) |
2,371.30 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.17% |
| Cost of Debt |
4.58% |
| WACC |
9.12% |