As of 2024-12-11, the Intrinsic Value of IWG Plc (IWG.L) is
238.65 GBP. This IWG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 165.10 GBP, the upside of IWG Plc is
44.50%.
The range of the Intrinsic Value is (226.57) - 27,360.10 GBP
238.65 GBP
Intrinsic Value
IWG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(226.57) - 27,360.10 |
238.65 |
44.5% |
| DCF (Growth 10y) |
(43.32) - 42,376.51 |
663.68 |
302.0% |
| DCF (EBITDA 5y) |
774.73 - 2,051.72 |
1,328.88 |
704.9% |
| DCF (EBITDA 10y) |
687.10 - 3,469.06 |
1,674.71 |
914.4% |
| Fair Value |
-94.11 - -94.11 |
-94.11 |
-157.00% |
| P/E |
(171.28) - (189.35) |
(216.45) |
-231.1% |
| EV/EBITDA |
482.92 - 2,561.39 |
1,531.83 |
827.8% |
| EPV |
(414.64) - 478.05 |
31.71 |
-80.8% |
| DDM - Stable |
(175.01) - (455.14) |
(315.07) |
-290.8% |
| DDM - Multi |
311.42 - 650.28 |
423.44 |
156.5% |
IWG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,655.99 |
| Beta |
1.52 |
| Outstanding shares (mil) |
10.03 |
| Enterprise Value (mil) |
8,820.99 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.20% |
| Cost of Debt |
14.03% |
| WACC |
10.95% |