As of 2024-12-14, the Intrinsic Value of Itim Group PLC (ITIM.L) is
21.33 GBP. This ITIM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.50 GBP, the upside of Itim Group PLC is
-47.30%.
The range of the Intrinsic Value is 16.44 - 32.23 GBP
21.33 GBP
Intrinsic Value
ITIM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.44 - 32.23 |
21.33 |
-47.3% |
| DCF (Growth 10y) |
50.85 - 110.26 |
69.32 |
71.2% |
| DCF (EBITDA 5y) |
91.19 - 145.71 |
136.51 |
237.1% |
| DCF (EBITDA 10y) |
121.46 - 209.69 |
186.06 |
359.4% |
| Fair Value |
-0.58 - -0.58 |
-0.58 |
-101.42% |
| P/E |
(2.89) - (2.84) |
(2.94) |
-107.3% |
| EV/EBITDA |
57.35 - 114.74 |
88.86 |
119.4% |
| EPV |
18.52 - 22.31 |
20.42 |
-49.6% |
| DDM - Stable |
(0.91) - (2.50) |
(1.71) |
-104.2% |
| DDM - Multi |
27.41 - 59.63 |
37.68 |
-7.0% |
ITIM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.64 |
| Beta |
0.08 |
| Outstanding shares (mil) |
0.31 |
| Enterprise Value (mil) |
10.64 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.01% |
| Cost of Debt |
4.46% |
| WACC |
9.50% |