As of 2024-12-15, the Intrinsic Value of IP Group PLC (IPO.L) is
53.36 GBP. This IPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.70 GBP, the upside of IP Group PLC is
1.30%.
The range of the Intrinsic Value is 37.82 - 88.75 GBP
53.36 GBP
Intrinsic Value
IPO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.82 - 88.75 |
53.36 |
1.3% |
| DCF (Growth 10y) |
50.38 - 112.69 |
69.57 |
32.0% |
| DCF (EBITDA 5y) |
22.39 - 36.32 |
25.67 |
-51.3% |
| DCF (EBITDA 10y) |
36.54 - 57.37 |
42.65 |
-19.1% |
| Fair Value |
-574.42 - -574.42 |
-574.42 |
-1,189.99% |
| P/E |
(228.39) - 193.82 |
(33.89) |
-164.3% |
| EV/EBITDA |
(18.87) - 46.84 |
10.03 |
-81.0% |
| EPV |
125.35 - 188.95 |
157.15 |
198.2% |
| DDM - Stable |
(145.82) - (388.27) |
(267.05) |
-606.7% |
| DDM - Multi |
160.21 - 343.12 |
219.68 |
316.8% |
IPO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
510.33 |
| Beta |
1.24 |
| Outstanding shares (mil) |
9.68 |
| Enterprise Value (mil) |
571.03 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.18% |
| Cost of Debt |
5.50% |
| WACC |
9.07% |