
InterContinental Hotels Group PLC
LSE:IHG

Intrinsic Value
The intrinsic value of one
IHG
stock under the Base Case scenario is
7 169.66
GBX.
Compared to the current market price of 8 610 GBX,
InterContinental Hotels Group PLC
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
InterContinental Hotels Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
InterContinental Hotels Group PLC
Balance Sheet Decomposition
InterContinental Hotels Group PLC
Current Assets | 1.9B |
Cash & Short-Term Investments | 1B |
Receivables | 845m |
Other Current Assets | 9m |
Non-Current Assets | 2.9B |
Long-Term Investments | 263m |
PP&E | 422m |
Intangibles | 1B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
InterContinental Hotels Group PLC
USD | |
Free Cash Flow | USD |
Earnings Waterfall
InterContinental Hotels Group PLC
Revenue
|
4.9B
USD
|
Cost of Revenue
|
-3.5B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-402m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-425m
USD
|
Net Income
|
628m
USD
|
IHG Profitability Score
Profitability Due Diligence
InterContinental Hotels Group PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
InterContinental Hotels Group PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
IHG Solvency Score
Solvency Due Diligence
InterContinental Hotels Group PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
InterContinental Hotels Group PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IHG Price Targets Summary
InterContinental Hotels Group PLC
According to Wall Street analysts, the average 1-year price target for
IHG
is 9 302.08 GBX
with a low forecast of 7 575 GBX and a high forecast of 11 917.5 GBX.
Dividends
Current shareholder yield for IHG 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?
The intrinsic value of one
IHG
stock under the Base Case scenario is
7 169.66
GBX.
Compared to the current market price of 8 610 GBX,
InterContinental Hotels Group PLC
is
Overvalued by 17%.