As of 2024-12-14, the Intrinsic Value of Iofina PLC (IOF.L) is
36.34 GBP. This IOF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.75 GBP, the upside of Iofina PLC is
93.80%.
The range of the Intrinsic Value is 29.38 - 48.30 GBP
36.34 GBP
Intrinsic Value
IOF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.38 - 48.30 |
36.34 |
93.8% |
| DCF (Growth 10y) |
40.89 - 68.60 |
51.10 |
172.5% |
| DCF (EBITDA 5y) |
99.89 - 174.39 |
144.03 |
668.1% |
| DCF (EBITDA 10y) |
104.45 - 199.03 |
155.56 |
729.7% |
| Fair Value |
36.77 - 36.77 |
36.77 |
96.13% |
| P/E |
20.21 - 61.47 |
35.22 |
87.9% |
| EV/EBITDA |
57.58 - 112.69 |
92.14 |
391.4% |
| EPV |
27.66 - 40.27 |
33.96 |
81.1% |
| DDM - Stable |
9.71 - 21.70 |
15.70 |
-16.2% |
| DDM - Multi |
25.77 - 47.19 |
33.56 |
79.0% |
IOF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36.45 |
| Beta |
0.57 |
| Outstanding shares (mil) |
1.94 |
| Enterprise Value (mil) |
35.94 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.85% |
| Cost of Debt |
4.29% |
| WACC |
8.14% |