As of 2024-12-13, the Intrinsic Value of I (X) Net Zero PLC (IX.L) is
1,788.96 GBP. This IX.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 8.00 GBP, the upside of I (X) Net Zero PLC is
22,261.97%.
1,788.96 GBP
Intrinsic Value
IX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(688.59) - (407.53) |
(503.01) |
-6387.6% |
| DCF (Growth 10y) |
(363.13) - (544.37) |
(425.68) |
-5421.1% |
| DCF (EBITDA 5y) |
(144.24) - (130.01) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(216.76) - (209.77) |
(1,234.50) |
-123450.0% |
| Fair Value |
1,788.96 - 1,788.96 |
1,788.96 |
22,261.97% |
| P/E |
585.35 - 1,592.37 |
759.56 |
9394.5% |
| EV/EBITDA |
(21.89) - (21.89) |
(23.69) |
-396.2% |
| EPV |
(36.17) - (44.36) |
(40.27) |
-603.3% |
| DDM - Stable |
417.03 - 922.37 |
669.70 |
8271.2% |
| DDM - Multi |
409.46 - 722.95 |
524.60 |
6457.5% |
IX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.99 |
| Beta |
1.50 |
| Outstanding shares (mil) |
0.87 |
| Enterprise Value (mil) |
5.16 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.50% |
| Cost of Debt |
5.00% |
| WACC |
10.18% |