As of 2024-12-13, the Intrinsic Value of International Petroleum Corp (IPCO.ST) is
219.82 SEK. This IPCO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.00 SEK, the upside of International Petroleum Corp is
80.20%.
The range of the Intrinsic Value is 177.13 - 294.03 SEK
219.82 SEK
Intrinsic Value
IPCO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
177.13 - 294.03 |
219.82 |
80.2% |
| DCF (Growth 10y) |
195.35 - 318.53 |
240.56 |
97.2% |
| DCF (EBITDA 5y) |
80.57 - 134.02 |
104.51 |
-14.3% |
| DCF (EBITDA 10y) |
126.51 - 187.55 |
152.73 |
25.2% |
| Fair Value |
299.14 - 299.14 |
299.14 |
145.20% |
| P/E |
55.26 - 109.85 |
76.97 |
-36.9% |
| EV/EBITDA |
23.24 - 83.69 |
61.75 |
-49.4% |
| EPV |
189.47 - 277.95 |
233.71 |
91.6% |
| DDM - Stable |
70.50 - 152.55 |
111.53 |
-8.6% |
| DDM - Multi |
102.70 - 181.06 |
131.79 |
8.0% |
IPCO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,660.74 |
| Beta |
1.41 |
| Outstanding shares (mil) |
120.17 |
| Enterprise Value (mil) |
13,894.10 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.97% |
| Cost of Debt |
5.30% |
| WACC |
8.45% |