As of 2025-11-17, the Intrinsic Value of IQGeo Group PLC (IQG.L) is 38.05 GBP. This IQG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 478.00 GBP, the upside of IQGeo Group PLC is -92.00%.
The range of the Intrinsic Value is 17.78 - 108.55 GBP
Based on its market price of 478.00 GBP and our intrinsic valuation, IQGeo Group PLC (IQG.L) is overvalued by 92.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (244.34) - (70.86) | (111.04) | -123.2% |
| DCF (Growth 10y) | 17.78 - 108.55 | 38.05 | -92.0% |
| DCF (EBITDA 5y) | 171.02 - 267.32 | 217.07 | -54.6% |
| DCF (EBITDA 10y) | 327.73 - 582.10 | 443.02 | -7.3% |
| Fair Value | 0.14 - 0.14 | 0.14 | -99.97% |
| P/E | 0.17 - 46.84 | 16.74 | -96.5% |
| EV/EBITDA | 104.20 - 222.16 | 155.27 | -67.5% |
| EPV | 199.84 - 275.53 | 237.68 | -50.3% |
| DDM - Stable | 0.06 - 0.27 | 0.17 | -100.0% |
| DDM - Multi | 79.26 - 271.40 | 123.77 | -74.1% |
| Market Cap (mil) | 296.76 |
| Beta | 1.30 |
| Outstanding shares (mil) | 0.62 |
| Enterprise Value (mil) | 287.79 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.59% |
| Cost of Debt | 5.00% |
| WACC | 8.56% |