As of 2024-12-14, the Intrinsic Value of Instem PLC (INS.L) is
387.72 GBP. This INS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 830.00 GBP, the upside of Instem PLC is
-53.30%.
The range of the Intrinsic Value is 234.88 - 1,474.84 GBP
387.72 GBP
Intrinsic Value
INS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
234.88 - 1,474.84 |
387.72 |
-53.3% |
| DCF (Growth 10y) |
336.11 - 2,138.19 |
559.39 |
-32.6% |
| DCF (EBITDA 5y) |
290.16 - 419.80 |
372.10 |
-55.2% |
| DCF (EBITDA 10y) |
368.72 - 585.33 |
488.99 |
-41.1% |
| Fair Value |
369.99 - 369.99 |
369.99 |
-55.42% |
| P/E |
269.35 - 861.43 |
641.25 |
-22.7% |
| EV/EBITDA |
262.24 - 494.95 |
396.83 |
-52.2% |
| EPV |
719.96 - 1,122.43 |
921.19 |
11.0% |
| DDM - Stable |
187.11 - 1,479.93 |
833.52 |
0.4% |
| DDM - Multi |
437.80 - 2,727.27 |
757.90 |
-8.7% |
INS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
190.07 |
| Beta |
0.56 |
| Outstanding shares (mil) |
0.23 |
| Enterprise Value (mil) |
183.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.22% |
| Cost of Debt |
73.06% |
| WACC |
7.60% |