Intermediate Capital Group PLC
LSE:ICP

Watchlist Manager
Intermediate Capital Group PLC Logo
Intermediate Capital Group PLC
LSE:ICP
Watchlist
Price: 2 246 GBX 0.72% Market Closed
Market Cap: 6.4B GBX
Have any thoughts about
Intermediate Capital Group PLC?
Write Note

Relative Value

The Relative Value of one ICP stock under the Base Case scenario is 2 564.37 GBX. Compared to the current market price of 2 246 GBX, Intermediate Capital Group PLC is Undervalued by 12%.

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
2 564.37 GBX
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
21
Median 3Y
5.5
Median 5Y
6.3
Industry
3.2
Forward
5.9
vs History
31
vs Industry
35
Median 3Y
11.2
Median 5Y
12.8
Industry
15.1
Forward
0.1
vs History
11
vs Industry
3
Median 3Y
20.5
Median 5Y
20.5
Industry
10.2
vs History
vs Industry
3
Median 3Y
-9.4
Median 5Y
5
Industry
12.9
vs History
19
vs Industry
17
Median 3Y
2.1
Median 5Y
2.5
Industry
1.3
vs History
38
vs Industry
15
Median 3Y
11.4
Median 5Y
12.8
Industry
4.8
Forward
10.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
39
vs Industry
26
Median 3Y
18.9
Median 5Y
20.5
Industry
14.1
vs History
39
vs Industry
22
Median 3Y
19.6
Median 5Y
21.3
Industry
14.6
vs History
11
vs Industry
3
Median 3Y
40.9
Median 5Y
40.9
Industry
12.6
vs History
11
vs Industry
2
Median 3Y
42.7
Median 5Y
42.7
Industry
13.6
vs History
14
vs Industry
24
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

ICP Competitors Multiples
Intermediate Capital 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
Intermediate Capital Group PLC
LSE:ICP
6.5B GBP 7.6 13.8 21.4 22.2
US
Blackstone Inc
NYSE:BX
232.5B USD 20.3 104.5 42.6 42.9
US
BlackRock Inc
NYSE:BLK
152.1B USD 7.9 25 20.2 21.4
US
KKR & Co Inc
NYSE:KKR
143.1B USD 5.7 47 74.9 74.9
CA
Brookfield Corp
NYSE:BN
90.7B USD 1 122.9 10.1 14.5
ZA
Ninety One Ltd
JSE:NY1
67.8B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
67.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
59.1B USD 3.3 17.5 55.4 0
US
Ameriprise Financial Inc
NYSE:AMP
55.8B USD 3.2 20.6 18.8 18.8
MU
African Rainbow Capital Investments Ltd
JSE:AIL
51B Zac 0 0 0 0
UK
3i Group PLC
LSE:III
35.6B GBP 8.9 9.3 9.6 9.6

See Also

Discover More
Back to Top