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.)
-55.8% vs price
Base Case (Median)
-43.2% vs price
Bull Case (75th pct.)
-43.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $91.91 | -43.2% | Medium (25%) |
| Growth Trajectory DCF | $102.51 | -36.6% | Medium (20%) |
| EV/EBITDA | $65.80 | -59.3% | Medium (20%) |
| EV/FCF | $92.15 | -43.0% | Medium (20%) |
| Earnings Power Value | $71.53 | -55.8% | Medium (50%) |
Based on 5 out of 7 methods, IHG appears overvalued at the current price of $161.74. The base case fair value of $91.91 implies 43.2% 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.