As of 2025-09-16, the Intrinsic Value of iomart group PLC (IOM.L) is 109.19 GBP. This IOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.20 GBP, the upside of iomart group PLC is 440.50%.
The range of the Intrinsic Value is 77.31 - 166.93 GBP
Based on its market price of 20.20 GBP and our intrinsic valuation, iomart group PLC (IOM.L) is undervalued by 440.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.31 - 166.93 | 109.19 | 440.5% |
| DCF (Growth 10y) | 114.11 - 231.50 | 155.99 | 672.2% |
| DCF (EBITDA 5y) | 44.52 - 133.91 | 70.44 | 248.7% |
| DCF (EBITDA 10y) | 80.15 - 188.70 | 112.57 | 457.3% |
| Fair Value | 13.55 - 13.55 | 13.55 | -32.93% |
| P/E | 33.27 - 153.89 | 90.20 | 346.5% |
| EV/EBITDA | 47.44 - 170.54 | 116.76 | 478.0% |
| EPV | 346.93 - 534.57 | 440.75 | 2081.9% |
| DDM - Stable | 11.34 - 24.84 | 18.09 | -10.4% |
| DDM - Multi | 54.33 - 82.83 | 64.99 | 221.7% |
| Market Cap (mil) | 25.35 |
| Beta | 0.39 |
| Outstanding shares (mil) | 1.25 |
| Enterprise Value (mil) | 73.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.77% |
| Cost of Debt | 4.87% |
| WACC | 6.93% |