As of 2024-12-13, the Intrinsic Value of International Personal Finance PLC (IPF.L) is
128.93 GBP. This IPF.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 130.00 GBP, the upside of International Personal Finance PLC is
-0.80%.
The range of the Intrinsic Value is (1.30) - 604.29 GBP
128.93 GBP
Intrinsic Value
IPF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(212.48) - (161.91) |
(201.66) |
-255.1% |
DCF (Growth 10y) |
(1.30) - 604.29 |
128.93 |
-0.8% |
DCF (EBITDA 5y) |
48.50 - 261.62 |
89.70 |
-31.0% |
DCF (EBITDA 10y) |
78.78 - 327.69 |
135.92 |
4.6% |
Fair Value |
111.41 - 111.41 |
111.41 |
-14.30% |
P/E |
125.67 - 170.13 |
152.69 |
17.5% |
EV/EBITDA |
118.39 - 320.39 |
152.70 |
17.5% |
EPV |
451.72 - 693.83 |
572.78 |
340.6% |
DDM - Stable |
295.70 - 1,813.63 |
1,054.67 |
711.3% |
DDM - Multi |
543.46 - 2,475.97 |
878.82 |
576.0% |
IPF.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
285.87 |
Beta |
0.55 |
Outstanding shares (mil) |
2.20 |
Enterprise Value (mil) |
765.87 |
Market risk premium |
5.98% |
Cost of Equity |
7.19% |
Cost of Debt |
13.45% |
WACC |
7.85% |