Intrinsic Value

The intrinsic value of one IMI1 stock under the Base Case scenario is 24.42 EUR. Compared to the current market price of 28.4 EUR, IMI PLC is Overvalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

IMI1 Intrinsic Value
24.42 EUR
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
IMI PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about IMI1?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is IMI1 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for IMI PLC.

Explain Valuation
Compare IMI1 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about IMI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
IMI PLC

Current Assets 1.2B
Cash & Short-Term Investments 123.6m
Receivables 585.2m
Other Current Assets 472.1m
Non-Current Assets 1.3B
PP&E 397.9m
Intangibles 886.5m
Other Non-Current Assets 31.7m
Current Liabilities 987.7m
Accounts Payable 521.5m
Short-Term Debt 83.7m
Other Current Liabilities 382.5m
Non-Current Liabilities 594.5m
Long-Term Debt 488.9m
Other Non-Current Liabilities 105.6m
Efficiency

Free Cash Flow Analysis
IMI PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
IMI PLC

Revenue
2.2B GBP
Cost of Revenue
-1.2B GBP
Gross Profit
1B GBP
Operating Expenses
-634.8m GBP
Operating Income
404.3m GBP
Other Expenses
-165.4m GBP
Net Income
238.9m GBP
Fundamental Scores

IMI1 Profitability Score
Profitability Due Diligence

IMI PLC's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive ROE
Positive 3Y Average ROIC
Healthy Gross Margin
58/100
Profitability
Score

IMI PLC's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

IMI1 Solvency Score
Solvency Due Diligence

IMI PLC's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
63/100
Solvency
Score

IMI PLC's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IMI1 Price Targets Summary
IMI PLC

Wall Street analysts forecast IMI1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for IMI1 is 30.74 EUR with a low forecast of 24.49 EUR and a high forecast of 38.42 EUR.

Lowest
Price Target
24.49 EUR
14% Downside
Average
Price Target
30.74 EUR
8% Upside
Highest
Price Target
38.42 EUR
35% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for IMI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one IMI1 stock?

The intrinsic value of one IMI1 stock under the Base Case scenario is 24.42 EUR.

Is IMI1 stock undervalued or overvalued?

Compared to the current market price of 28.4 EUR, IMI PLC is Overvalued by 14%.

Back to Top