As of 2024-12-15, the Intrinsic Value of iomart group PLC (IOM.L) is
97.61 GBP. This IOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.00 GBP, the upside of iomart group PLC is
16.20%.
The range of the Intrinsic Value is 74.36 - 134.15 GBP
97.61 GBP
Intrinsic Value
IOM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.36 - 134.15 |
97.61 |
16.2% |
| DCF (Growth 10y) |
90.28 - 154.59 |
115.41 |
37.4% |
| DCF (EBITDA 5y) |
57.02 - 80.36 |
68.95 |
-17.9% |
| DCF (EBITDA 10y) |
77.11 - 108.28 |
92.24 |
9.8% |
| Fair Value |
29.33 - 29.33 |
29.33 |
-65.09% |
| P/E |
148.39 - 222.99 |
171.64 |
104.3% |
| EV/EBITDA |
93.17 - 264.06 |
178.73 |
112.8% |
| EPV |
377.19 - 516.22 |
446.70 |
431.8% |
| DDM - Stable |
35.16 - 68.96 |
52.06 |
-38.0% |
| DDM - Multi |
57.30 - 83.07 |
67.53 |
-19.6% |
IOM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
92.32 |
| Beta |
-0.36 |
| Outstanding shares (mil) |
1.10 |
| Enterprise Value (mil) |
134.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.17% |
| Cost of Debt |
4.60% |
| WACC |
7.67% |