What is International Workplace Group plc (IWGFF)'s fair-value range?

EvidInvest reads International Workplace Group plc (IWGFF)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/IWGFF.

How is International Workplace Group plc (IWGFF)'s fair value calculated?

International Workplace Group plc (IWGFF)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using EvidInvest's standardized annual and quarterly statements for the company. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are International Workplace Group plc (IWGFF)'s valuation inputs based on?

Inputs come from the FY2025 annual report. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&company=IWGFF&type=10-K

Fair value · International Workplace Group plc (IWGFF) · updated 2026-11-07 · from annual report FY2025

International Workplace Group trades at $2.50. That price implies a P/E of 125×, 18.4% yearly EPS growth for a decade, 17.7× EV/EBITDA and a 1.8% free-cash-flow yield.

Name: International Workplace Group plc (IWGFF) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Previous close (2026-05-06)

Are those assumptions reasonable? Use IWGFF’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

P/E: 125×
EPS growth: 18.4%
EV/EBITDA: 17.7×
FCF yield: 1.8%

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Previous close (2026-05-06).

Set your own assumptions ↓See how each method got its number Check another stock

Inputs come from the FY2025 annual report; set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

International Workplace Group plc

Revenue: $3.8B
Diluted EPS: $0.02
Free cash flow: $172.5M; operating cash flow − capital expenditure
Diluted shares: 1.02B; weighted average

annual report FY2025 · fiscal year ended 2025-12-31 · filed 2025-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2026 (filed 2026-06-30).

Open the annual report list on sec.gov

Valuation tool: build your own IWGFF range

Fair Value Summary

Daily Price — IWGFF

$2.57 -17.6% (1Y)

Range implied by today’s price4 of 7 methods

$2.50 – $2.50

Price $2.50

Bear $2.50Base $2.50Bull $2.50

Range with preset inputs

$0.30 – $0.30

Price $2.50

Bear $0.30Base $0.30Bull $0.30

Every method that could be solved backwards opens on the assumption today’s price makes, so the top range sits on the price — that is arithmetic, not a view. Change any input and it becomes yours.

We don’t tell you what IWGFF is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has IWGFF’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Insufficient cash flow data

Your stage-1 FCF growth (5.0%) is above the -21.3% the price implies.

Preset inputs — revenue-driven DCF from the latest filing

Two-stage FCF model at the same filed inputs: $32.59 — move any slider below and that model takes over.

• WACC is at or below the terminal growth rate; the terminal value is not defined.

Implied by today’s price

At $2.50 the market implies a stage-1 FCF growth of -21.3%. (two-stage FCF model solved for stage-1 growth at 3% WACC)

The price implies stage-1 FCF growth of -21.3%, outside the range this slider covers. Showing preset inputs.

Implied discount rate (holding growth): 4.6% · the WACC that makes the same model print the price

That is the assumption the market is making — not ours, and not a recommendation. Decide whether it is reasonable: the growth matrix shows what IWGFF has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)3.00%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $1,855M · PV terminal $38,106M · EV $39,961M · equity $32,855M

Year	Stage	FCF	Present value
1	Stage 1	$182M	$176M
2	Stage 1	$191M	$180M
3	Stage 1	$200M	$183M
4	Stage 1	$210M	$187M
5	Stage 1	$221M	$190M
6	Stage 2	$226M	$190M
7	Stage 2	$232M	$189M
8	Stage 2	$238M	$188M
9	Stage 2	$244M	$187M
10	Stage 2	$250M	$186M

Inputs from the filing

Free cash flow: $172.5M; latest full year
EBIT: $177.9M; latest annual
Shares: 1.01B
Total debt: $7.4B
Cash: $304.1M
Net debt: $7.1B; debt − cash

annual report FY2025 · period ended 2025-12-31 · filed 2025-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for IWGFF

Loading history...

Download the full IWGFF valuation report (PDF) — free

DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.

International Workplace Group trades at $2.50. That price implies a P/E of 125×, 18.4% yearly EPS growth for a decade, 17.7× EV/EBITDA and a 1.8% free-cash-flow yield.

The filing behind these numbers

Valuation tool: build your own IWGFF range

Daily Price — IWGFF

Range implied by today’s price4 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on IWGFF

Compare with peers

Explore

Valuation tool: build your own IWGFF range

Daily Price — IWGFF

Range implied by today’s price4 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on IWGFF

Compare with peers

Explore