Last Price$114.9(2.9%)
Market Cap$18.3B
IHG Intrinsic Value
Intrinsic Value of IHG Overview
Key Highlights:
As of Mar 11, 2025 IHG Relative Value is $124.3, which is undervalued by 8.2%, compared to current share price of $114.9.
As of Mar 11, 2025 IHG DCF Value is N/A, which is undervalued by N/A, compared to current share price of $114.9.
IHG Historical Intrinsic Value
Crunching data... Almost there!
Crunching data... Almost there!
IHG Valuation Metrics
LTM
NTM
1Y Forward
2Y Forward
EV/Revenue
2.3x (as of Mar 11, 2025)
EV/Gross Profit
4.2x (as of Mar 11, 2025)
EV/EBIT
10.2x (as of Mar 11, 2025)
EV/EBITDA
9.3x (as of Mar 11, 2025)
EV/FCF
13.4x (as of Mar 11, 2025)
EV/OCF
13.0x (as of Mar 11, 2025)
P/Revenue
2.0x (as of Mar 11, 2025)
P/Gross Profit
3.7x (as of Mar 11, 2025)
P/EBIT
8.9x (as of Mar 11, 2025)
P/EBITDA
8.2x (as of Mar 11, 2025)
P/FCF
11.7x (as of Mar 11, 2025)
P/OCF
11.3x (as of Mar 11, 2025)
P/E
13.3x (as of Mar 11, 2025)
P/BV
(7.9x) (as of Mar 11, 2025)
PEG 1Y
0.5x (as of Mar 11, 2025)
IHG DCF Model
Free Cash Flow to Firm Model
NOPAT Model
Free Cash Flow to Equity Model
Net Income Model
Millions
Billions
| Dec'20 Actual | Dec'21 Actual | Dec'22 Actual | Dec'23 Actual | Dec'24 Actual | Dec'25 Estimate | Dec'26 Estimate | Dec'27 Estimate | Dec'28 Estimate | Dec'29 Estimate | Dec'30 Estimate | Dec'31 Estimate | Dec'32 Estimate | Dec'33 Estimate | Dec'34 Estimate | Dec'35 Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,394.0 (48.3%) | 2,907.0 21.4% | 3,892.0 33.9% | 3,728.0 (4.2%) | 4,923.0 32.1% | 2,449.8 (50.2%) | 2,621.6 7.0% | 2,775.3 5.9% | 3,127.2 12.7% | 4,895.6 56.6% | 7,223.1 47.5% | 10,006.4 38.5% | 12,960.8 29.5% | 15,620.0 20.5% | 17,417.6 11.5% | 17,853.1 2.5% |
% margin | 165.0 6.9% | 494.0 17.0% | 628.0 16.1% | 1,066.0 28.6% | 1,041.0 21.1% | 392.8 16.0% | 420.3 16.0% | 445.0 16.0% | 501.4 16.0% | 785.0 16.0% | 1,158.2 16.0% | 1,604.4 16.0% | 2,078.2 16.0% | 2,504.5 16.0% | 2,792.8 16.0% | 2,862.6 16.0% |
NOPAT % effective tax rate | 153.2 6.4% | 362.6 12.5% | 437.3 11.2% | 791.6 21.2% | 728.8 14.8% | 275.0 11.2% | 294.3 11.2% | 311.5 11.2% | 351.0 11.2% | 549.6 11.2% | 810.8 11.2% | 1,123.3 11.2% | 1,454.9 11.2% | 1,753.5 11.2% | 1,955.3 11.2% | 2,004.1 11.2% |
% of revenue | 172.0 7.2% | 192.0 6.6% | 154.0 4.0% | 150.0 4.0% | 145.0 2.9% | 89.2 3.6% | 95.5 3.6% | 101.1 3.6% | 113.9 3.6% | 178.3 3.6% | 263.1 3.6% | 364.4 3.6% | 472.0 3.6% | 568.9 3.6% | 634.3 3.6% | 650.2 3.6% |
% of revenue | (76.0) (3.2%) | (52.0) (1.8%) | (99.0) (2.5%) | (82.0) (2.2%) | (78.0) (1.6%) | (51.7) (2.1%) | (55.3) (2.1%) | (58.5) (2.1%) | (66.0) (2.1%) | (103.3) (2.1%) | (152.4) (2.1%) | (211.1) (2.1%) | (273.4) (2.1%) | (329.5) (2.1%) | (367.4) (2.1%) | (376.6) (2.1%) |
% of revenue | (38.0) (1.6%) | 110.0 3.8% | 101.0 2.6% | 79.0 2.1% | 56.0 1.1% | 47.8 2.0% | 51.1 2.0% | 54.1 2.0% | 61.0 2.0% | 95.5 2.0% | 140.9 2.0% | 195.2 2.0% | 252.8 2.0% | 304.7 2.0% | 339.7 2.0% | 348.2 2.0% |
Free Cash Flow to Firm (FCFF) % of revenue | 211.2 8.8% | 612.6 21.1% | 593.3 15.2% | 938.6 25.2% | 851.8 17.3% | 360.3 14.7% | 385.6 14.7% | 408.2 14.7% | 460.0 14.7% | 720.1 14.7% | 1,062.4 14.7% | 1,471.8 14.7% | 1,906.4 14.7% | 2,297.5 14.7% | 2,562.0 14.7% | 2,626.0 14.7% |
% of FCFF used in calculation | ||||||||||||||||
Discount period | ||||||||||||||||
Discount factor | ||||||||||||||||
Discounted FCFF (DFCFF) |
IHG DCF Value
Crunching data... Almost there!
IHG Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
IHG Reverse DCF
Implied FCF growth
Implied Revenue growth
Reverse DCF Assumptions and Outputs
as of Dec 31, 2024
1,560.0M
Long-Term growth rate
2.5%
FX rate
1.0
Last share price
124.9
Implied FCF growth 1-10Y
0.0%
Implied Free Cash Flow growth vs Historical average vs Industry growth
Competing with IHG Intrinsic Value
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Enterprise Value | Intrinsic Value | DCF Value | Relative value | Ben Graham Revised fair value | Peter Lynch fair value | Earnings Power Value (EPV),
% of EV | Market-Implied Value of Growth (MIVoG),
% of EV | Reverse DCF (implied FCF growth) | Reverse DCF (implied Revenue growth) |
$18.3B | $21.0B | $123.7 7.6% undervalued | N/A | $123.7 7.6% undervalued | $245.3 113.4% undervalued | $196.5 71.0% undervalued | N/A | N/A | 0.0% | 0.0% | |
$70.3B | $85.1B | $232.3 5.7% overvalued | N/A | $232.3 5.7% overvalued | $210.0 14.7% overvalued | $152.4 38.1% overvalued | 31.2% | 68.8% | 16.3% | 13.3% | |
$56.5B | $67.2B | $128.9 44.4% overvalued | Negative 136.0% overvalued | $128.9 44.4% overvalued | $195.5 15.7% overvalued | $143.2 38.2% overvalued | 32.0% | 68.0% | 11.7% | 12.0% | |
$12.1B | $14.8B | $209.4 64.8% undervalued | N/A | $209.4 64.8% undervalued | Negative 701.5% overvalued | Negative 552.7% overvalued | 41.0% | 59.0% | 12.9% | 10.3% | |
$11.6B | $15.5B | $68.9 87.9% undervalued | $0.6 98.0% overvalued | $137.2 274.2% undervalued | $128.0 249.1% undervalued | $390.1 964.0% undervalued | 59.0% | 41.0% | (8.8%) | (8.3%) | |
$7,147.1M | $10.0B | $49.2 46.1% overvalued | $19.8 78.0% overvalued | $78.5 14.0% overvalued | $125.2 37.1% undervalued | $93.3 2.3% undervalued | 50.4% | 49.6% | 10.1% | 9.9% | |
$6,414.6M | $8,261.6M | $95.3 28.5% overvalued | $46.3 65.0% overvalued | $144.2 8.3% undervalued | $112.9 15.2% overvalued | $72.7 45.4% overvalued | 52.3% | 47.7% | 12.3% | 14.2% | |
$4,057.7M | $3,702.9M | $70.9 133.7% undervalued | $98.4 224.0% undervalued | $43.5 43.3% undervalued | $24.2 20.2% overvalued | $60.8 100.2% undervalued | 65.8% | 34.2% | (2.7%) | (4.8%) | |
$1,169.0M | $2,519.9M | $18.4 213.8% undervalued | N/A | $18.4 213.8% undervalued | $11.2 90.0% undervalued | $23.5 299.7% undervalued | (14.2%) | 114.2% | (100.0%) | (100.0%) | |
$249.8M | $278.0M | $9.5 289.6% undervalued | N/A | $9.5 289.6% undervalued | $2.6 5.8% undervalued | $3.5 42.8% undervalued | 143.6% | (43.6%) | (17.7%) | (17.7%) | |
$26.6M | $207.5M | $34.3 179.1% undervalued | N/A | $34.3 179.1% undervalued | N/A | N/A | N/A | N/A | N/A | N/A |
Intrinsic Valuation Tools
Wondering how to calculate intrinsic value of a stock? Use our intrinsic value tools to simplify complex valuation concepts and save time.