As of 2024-12-13, the Intrinsic Value of Impellam Group PLC (IPEL.L) is
530.67 GBP. This IPEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 875.00 GBP, the upside of Impellam Group PLC is
-39.40%.
The range of the Intrinsic Value is 412.77 - 778.42 GBP
530.67 GBP
Intrinsic Value
IPEL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
412.77 - 778.42 |
530.67 |
-39.4% |
| DCF (Growth 10y) |
435.36 - 759.11 |
540.95 |
-38.2% |
| DCF (EBITDA 5y) |
321.56 - 406.44 |
346.95 |
-60.3% |
| DCF (EBITDA 10y) |
381.49 - 484.05 |
416.65 |
-52.4% |
| Fair Value |
65.21 - 65.21 |
65.21 |
-92.55% |
| P/E |
146.06 - 389.35 |
268.79 |
-69.3% |
| EV/EBITDA |
386.97 - 543.32 |
445.29 |
-49.1% |
| EPV |
614.31 - 779.35 |
696.83 |
-20.4% |
| DDM - Stable |
105.36 - 254.36 |
179.86 |
-79.4% |
| DDM - Multi |
1,204.16 - 1,463.66 |
1,298.53 |
48.4% |
IPEL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
389.15 |
| Beta |
0.47 |
| Outstanding shares (mil) |
0.44 |
| Enterprise Value (mil) |
343.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.64% |
| Cost of Debt |
5.80% |
| WACC |
7.93% |