As of 2024-12-14, the Intrinsic Value of ITV PLC (ITV.L) is
57.71 GBP. This ITV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.35 GBP, the upside of ITV PLC is
-22.40%.
The range of the Intrinsic Value is 42.12 - 91.31 GBP
57.71 GBP
Intrinsic Value
ITV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.12 - 91.31 |
57.71 |
-22.4% |
| DCF (Growth 10y) |
46.61 - 94.44 |
61.93 |
-16.7% |
| DCF (EBITDA 5y) |
20.61 - 31.37 |
22.91 |
-69.2% |
| DCF (EBITDA 10y) |
30.26 - 42.83 |
33.86 |
-54.5% |
| Fair Value |
57.44 - 57.44 |
57.44 |
-22.74% |
| P/E |
52.04 - 139.70 |
87.40 |
17.6% |
| EV/EBITDA |
3.60 - 43.14 |
15.42 |
-79.3% |
| EPV |
830.75 - 1,167.49 |
999.12 |
1243.8% |
| DDM - Stable |
73.83 - 199.56 |
136.69 |
83.9% |
| DDM - Multi |
34.78 - 70.53 |
46.32 |
-37.7% |
ITV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,808.67 |
| Beta |
1.34 |
| Outstanding shares (mil) |
37.78 |
| Enterprise Value (mil) |
3,306.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.04% |
| Cost of Debt |
4.58% |
| WACC |
8.60% |