First Time Loading...

Intermediate Capital Group PLC
LSE:ICP

Watchlist Manager
Intermediate Capital Group PLC Logo
Intermediate Capital Group PLC
LSE:ICP
Watchlist
Price: 2 152 GBX 1.03% Market Closed
Updated: May 6, 2024
Section:
 

Relative Value

The Relative Value of one ICP stock under the Base Case scenario is 2 522.36 GBX. Compared to the current market price of 2 152 GBX, Intermediate Capital Group PLC is Undervalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICP Relative Value
Base Case
2 522.36 GBX
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.2
P/S
P/S
Price to Sales
7.2
vs History
31
vs Industry
23
Median 3Y
5.8
Median 5Y
6.3
Industry
3.1
Forward
5.7
More Details
13.2
P/E
P/E
Price to Earnings
13.2
vs History
47
vs Industry
36
Median 3Y
11.7
Median 5Y
13
Industry
14.7
Forward
0.1
More Details
74.6
P/OCF
P/OCF
Price to OCF
74.6
vs History
9
vs Industry
3
Median 3Y
21.5
Median 5Y
15.4
Industry
10.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
3
Median 3Y
-9
Median 5Y
5.2
Industry
13.1
More Details
3
P/B
P/B
Price to Book Value
3
vs History
25
vs Industry
18
Median 3Y
2.2
Median 5Y
2.5
Industry
1.2
More Details
13
EV/S
EV/S
Enterprise Value to Sales
13
vs History
47
vs Industry
16
Median 3Y
11.5
Median 5Y
12.8
Industry
4.8
Forward
10.2
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.3
More Details
20.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
20.9
vs History
47
vs Industry
27
Median 3Y
17.8
Median 5Y
20.7
Industry
14
More Details
21.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.7
vs History
50
vs Industry
23
Median 3Y
18.5
Median 5Y
21.6
Industry
14.3
More Details
133.9
EV/OCF
EV/OCF
Enterprise Value to OCF
133.9
vs History
9
vs Industry
2
Median 3Y
41.9
Median 5Y
35.4
Industry
12.3
More Details
156.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
156.3
vs History
9
vs Industry
2
Median 3Y
43.8
Median 5Y
36.6
Industry
13
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
22
vs Industry
24
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9
More Details

Multiples Across Competitors

ICP Competitors Multiples
Intermediate Capital Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Intermediate Capital Group PLC
LSE:ICP
6.3B GBP 7.2 13.2 20.9 21.7
US
Blackstone Inc
NYSE:BX
148.8B USD 14.4 69.2 30 30.3
US
BlackRock Inc
NYSE:BLK
114.1B USD 6.2 19.3 16.1 17.2
US
KKR & Co Inc
NYSE:KKR
86.2B USD 6 23.5 52.9 52.9
ZA
Ninety One Ltd
JSE:NY1
70.9B Zac 0 0 0 0
CA
Brookfield Corp
NYSE:BN
65.9B USD 0.7 68.4 7.7 11
LU
Reinet Investments SCA
JSE:RNI
60.9B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
42.8B USD 2.4 13.8 51.8 0
US
Ameriprise Financial Inc
NYSE:AMP
42.5B USD 2.6 13.6 17 17
US
Ares Management Corp
NYSE:ARES
41.2B USD 11.3 91 47.9 59.9
UK
3i Group PLC
LSE:III
28.1B GBP 5.9 6.3 6.5 6.5

See Also

Summary
ICP intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICP stock valuation using valuation multiples.
Wall Street Estimates
ICP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ICP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.