Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
INTERCONTINENTAL HOTELS GROUP PLC /NEW/
Bear Case (25th pct.)
-57.7% vs price
Base Case (Median)
-43.3% vs price
Bull Case (75th pct.)
-42.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $91.91 | -42.2% | Medium (25%) |
| Growth Trajectory DCF | $102.37 | -35.6% | Medium (20%) |
| EV/EBITDA | $64.39 | -59.5% | Medium (20%) |
| EV/FCF | $90.17 | -43.3% | Medium (20%) |
| Earnings Power Value | $67.28 | -57.7% | Medium (50%) |
Based on 5 out of 7 methods, ICHGF appears overvalued at the current price of $159.00. The base case fair value of $90.17 implies 43.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.