Intermediate Capital Group Valuation
Is I2X2 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of I2X2 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: I2X2 (€25.2) is trading below our estimate of fair value (€35.72)
Significantly Below Fair Value: I2X2 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for I2X2?
Key metric: As I2X2 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is I2X2's PE Ratio? | |
|---|---|
| PE Ratio | 15.5x |
| Earnings | UK£399.30m |
| Market Cap | UK£6.18b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | n/a |
| Enterprise Value/EBITDA | n/a |
| PEG Ratio | 1.3x |
Price to Earnings Ratio vs Peers
How does I2X2's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 12.9x | ||
DWS DWS Group GmbH KGaA | 13.1x | 12.7% | €7.8b |
MLP MLP | 9.9x | 8.3% | €640.5m |
AR4 AURELIUS Equity Opportunities SE KGaA | 3.9x | n/a | €390.6m |
DBAN Deutsche Beteiligungs | 24.7x | 54.1% | €426.4m |
I2X2 Intermediate Capital Group | 15.5x | 11.7% | €6.2b |
Price-To-Earnings vs Peers: I2X2 is expensive based on its Price-To-Earnings Ratio (15.5x) compared to the peer average (12.9x).
Price to Earnings Ratio vs Industry
How does I2X2's PE Ratio compare vs other companies in the DE Capital Markets Industry?
| 4 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
AR4 AURELIUS Equity Opportunities SE KGaA | 3.9x | n/a | US$409.25m |
HXCK Ernst Russ | 3.7x | -18.2% | US$202.59m |
VG8 Varengold Bank | 1.8x | n/a | US$24.24m |
XE8 Black Sea Property | 0.7x | n/a | US$7.74m |
| 4 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: I2X2 is good value based on its Price-To-Earnings Ratio (15.5x) compared to the German Capital Markets industry average (20.3x).
Price to Earnings Ratio vs Fair Ratio
What is I2X2's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 15.5x |
| Fair PE Ratio | 17.6x |
Price-To-Earnings vs Fair Ratio: I2X2 is good value based on its Price-To-Earnings Ratio (15.5x) compared to the estimated Fair Price-To-Earnings Ratio (17.6x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €25.20 | €30.57 +21.3% | 7.6% | €36.35 | €27.06 | n/a | 16 |
| Nov ’25 | €24.40 | €31.10 +27.5% | 7.7% | €36.52 | €27.18 | n/a | 16 |
| Oct ’25 | €26.60 | €30.94 +16.3% | 7.8% | €36.37 | €27.07 | n/a | 15 |
| Sep ’25 | €25.60 | €30.72 +20.0% | 8.0% | €36.00 | €26.32 | n/a | 15 |
| Aug ’25 | €25.80 | €30.84 +19.5% | 8.2% | €36.10 | €25.93 | n/a | 15 |
| Jul ’25 | €25.80 | €29.84 +15.7% | 13.8% | €35.75 | €18.84 | n/a | 16 |
| Jun ’25 | €27.40 | €28.56 +4.2% | 15.5% | €35.67 | €18.80 | n/a | 15 |
| May ’25 | €23.80 | €25.95 +9.0% | 11.6% | €30.38 | €18.70 | n/a | 16 |
| Apr ’25 | €24.05 | €24.70 +2.7% | 10.3% | €27.03 | €18.80 | n/a | 16 |
| Mar ’25 | €22.50 | €24.32 +8.1% | 10.3% | €26.85 | €18.68 | n/a | 16 |
| Feb ’25 | €20.70 | €24.08 +16.3% | 10.1% | €26.71 | €18.77 | n/a | 15 |
| Jan ’25 | €19.28 | €22.31 +15.7% | 9.5% | €25.00 | €17.56 | n/a | 14 |
| Dec ’24 | €18.06 | €22.08 +22.3% | 9.0% | €24.94 | €17.75 | n/a | 14 |
| Nov ’24 | €14.98 | €21.58 +44.1% | 10.1% | €24.93 | €16.82 | €24.40 | 14 |
| Oct ’24 | €15.82 | €21.46 +35.6% | 10.1% | €24.84 | €16.99 | €26.60 | 14 |
| Sep ’24 | €15.70 | €21.68 +38.1% | 11.1% | €25.28 | €17.17 | €25.60 | 16 |
| Aug ’24 | €16.24 | €21.92 +35.0% | 9.9% | €25.22 | €18.65 | €25.80 | 15 |
| Jul ’24 | €15.78 | €21.56 +36.6% | 11.4% | €25.12 | €17.06 | €25.80 | 14 |
| Jun ’24 | €16.32 | €21.69 +32.9% | 12.1% | €25.37 | €17.11 | €27.40 | 14 |
| May ’24 | €14.40 | €21.19 +47.1% | 12.4% | €24.86 | €16.55 | €23.80 | 14 |
| Apr ’24 | €13.70 | €21.19 +54.6% | 12.4% | €24.86 | €16.55 | €24.05 | 14 |
| Mar ’24 | €15.80 | €21.42 +35.6% | 11.0% | €24.71 | €17.57 | €22.50 | 13 |
| Feb ’24 | €15.70 | €21.82 +39.0% | 10.3% | €24.86 | €17.68 | €20.70 | 12 |
| Jan ’24 | €13.60 | €24.53 +80.4% | 22.5% | €33.98 | €16.47 | €19.28 | 12 |
| Dec ’23 | €13.80 | €24.53 +77.8% | 22.5% | €33.98 | €16.47 | €18.06 | 12 |
| Nov ’23 | €13.30 | €25.76 +93.7% | 23.1% | €34.05 | €15.35 | €14.98 | 12 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Yeahka
HK$4.2b
An investment holding company, provides payment and business services to merchants and consumers in the People’s Republic of China.
4YE
HK$1.19
7D
-4.8%
1Y
-30.0%
ORIX
JP¥3.8t
Provides diversified financial services in Japan, the United States, Asia, Europe, Australasia, and the Middle East.
OIX
JP¥20.20
7D
0%
1Y
21.0%
Exor
€20.5b
Engages in the luxury goods, automotive, agricultural and construction equipment, commercial vehicles, and professional football businesses worldwide.
EYX
€94.45
7D
1.7%
1Y
7.6%