As of 2025-08-23, the Intrinsic Value of IP Group PLC (IPO.L) is 86.19 GBP. This IPO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.20 GBP, the upside of IP Group PLC is 40.80%.
The range of the Intrinsic Value is 68.13 - 120.72 GBP
Based on its market price of 61.20 GBP and our intrinsic valuation, IP Group PLC (IPO.L) is undervalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.13 - 120.72 | 86.19 | 40.8% |
| DCF (Growth 10y) | 68.93 - 113.43 | 84.45 | 38.0% |
| DCF (EBITDA 5y) | 44.31 - 52.17 | 49.51 | -19.1% |
| DCF (EBITDA 10y) | 54.69 - 65.97 | 60.92 | -0.5% |
| Fair Value | -574.23 - -574.23 | -574.23 | -1,038.29% |
| P/E | (188.81) - (233.83) | (198.11) | -423.7% |
| EV/EBITDA | 25.76 - 44.29 | 34.97 | -42.9% |
| EPV | (9.67) - (11.70) | (10.69) | -117.5% |
| DDM - Stable | (135.83) - (319.25) | (227.54) | -471.8% |
| DDM - Multi | (140.75) - (267.52) | (185.49) | -403.1% |
| Market Cap (mil) | 539.81 |
| Beta | 1.40 |
| Outstanding shares (mil) | 8.82 |
| Enterprise Value (mil) | 573.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.16% |
| Cost of Debt | 4.53% |
| WACC | 9.71% |