Intercede Group PLC
LSE:IGP

Watchlist Manager
Intercede Group PLC Logo
Intercede Group PLC
LSE:IGP
Watchlist
Price: 127 GBX Market Closed
Market Cap: 76m GBX

Relative Value

The Relative Value of one IGP stock under the Base Case scenario is 152.1 GBX. Compared to the current market price of 127 GBX, Intercede Group PLC is Undervalued by 17%.

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.

IGP Relative Value
Base Case
152.1 GBX
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
33
Median 3Y
4.2
Median 5Y
4.2
Industry
2.4
Forward
3.9
vs History
73
vs Industry
43
Median 3Y
22.2
Median 5Y
24.8
Industry
22.5
Forward
20.7
vs History
49
vs Industry
46
Median 3Y
15.8
Median 5Y
17
Industry
16.2
vs History
50
vs Industry
40
Median 3Y
17.9
Median 5Y
19
Industry
20.8
vs History
76
vs Industry
23
Median 3Y
5.4
Median 5Y
5.5
Industry
3
vs History
52
vs Industry
38
Median 3Y
3.5
Median 5Y
3.5
Industry
2.4
Forward
3
vs History
50
vs Industry
57
Median 3Y
3.6
Median 5Y
3.6
Industry
4.9
vs History
84
vs Industry
36
Median 3Y
17.3
Median 5Y
21.1
Industry
12.3
Forward
12.4
vs History
84
vs Industry
37
Median 3Y
20.3
Median 5Y
24.5
Industry
15.8
Forward
13.2
vs History
52
vs Industry
47
Median 3Y
13.5
Median 5Y
13.7
Industry
14.8
vs History
53
vs Industry
41
Median 3Y
13.9
Median 5Y
14
Industry
17.4
vs History
53
vs Industry
10
Median 3Y
10.3
Median 5Y
10.6
Industry
2.4

Multiples Across Competitors

IGP Competitors Multiples
Intercede Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Intercede Group PLC
LSE:IGP
75.3m GBP 4.3 20.7 14.3 16.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
420.6B USD 108 384 472.9 487.4
DE
SAP SE
XETRA:SAP
241.5B EUR 6.6 34.1 20.9 23.7
US
Salesforce Inc
NYSE:CRM
243.2B USD 6 33.7 19.6 27.1
US
Applovin Corp
NASDAQ:APP
222.5B USD 40.3 78.6 62.3 67.8
US
Intuit Inc
NASDAQ:INTU
184B USD 9.5 44.7 30.9 35.8
US
Adobe Inc
NASDAQ:ADBE
150.4B USD 6.3 21.1 15.8 17.3
US
NCR Corp
LSE:0K45
133.1B USD 50.2 -2 181.9 378.3 1 106.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.3B USD 16.4 80.4 45.6 51.7
US
Synopsys Inc
NASDAQ:SNPS
84B USD 13.1 42.1 66.9 86.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Intercede Group PLC
LSE:IGP
Average P/S: 21 288.3
4.3
12%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108
46%
2.3
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
9%
0.7
US
Applovin Corp
NASDAQ:APP
40.3
28%
1.4
US
Intuit Inc
NASDAQ:INTU
9.5
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
50.2
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
UK
Intercede Group PLC
LSE:IGP
Average P/E: 82.2
20.7
4%
5.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
384
94%
4.1
DE
SAP SE
XETRA:SAP
34.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.7
31%
1.1
US
Applovin Corp
NASDAQ:APP
78.6
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.7
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
21.1
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 181.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.4
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.1
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Intercede Group PLC
LSE:IGP
Average EV/EBITDA: 112.8
14.3
14%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
472.9
137%
3.5
DE
SAP SE
XETRA:SAP
20.9
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.6
24%
0.8
US
Applovin Corp
NASDAQ:APP
62.3
52%
1.2
US
Intuit Inc
NASDAQ:INTU
30.9
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.8
16%
1
US
N
NCR Corp
LSE:0K45
378.3
16%
23.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.6
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
66.9
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Intercede Group PLC
LSE:IGP
Average EV/EBIT: 192.1
16.4
16%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
487.4
141%
3.5
DE
SAP SE
XETRA:SAP
23.7
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.1
33%
0.8
US
Applovin Corp
NASDAQ:APP
67.8
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.8
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.3
19%
0.9
US
N
NCR Corp
LSE:0K45
1 106.7
70%
15.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.7
30%
1.7
US
Synopsys Inc
NASDAQ:SNPS
86.7
49%
1.8