investorscraft@gmail.com

Intrinsic ValueInterContinental Hotels Group PLC (IHG)

Previous Close$137.24
Intrinsic Value
Upside potential
Previous Close
$137.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

InterContinental Hotels Group PLC (IHG) operates as a global hospitality leader, managing a diverse portfolio of premium hotel brands including InterContinental, Crowne Plaza, and Holiday Inn. The company primarily generates revenue through franchise fees, management contracts, and recurring royalties, leveraging a capital-light model that minimizes direct ownership of properties. IHG’s strategic focus on high-growth markets and loyalty programs strengthens its competitive edge in the fragmented hospitality sector. With a presence in over 100 countries, IHG capitalizes on global travel demand, catering to both business and leisure segments. Its asset-light approach allows for scalable expansion while maintaining strong brand consistency and operational efficiency. The company’s emphasis on digital transformation and sustainability initiatives further enhances its market positioning, appealing to modern travelers and investors alike. IHG’s diversified brand portfolio and geographic reach mitigate risks associated with regional economic fluctuations, reinforcing its resilience in the cyclical hospitality industry.

Revenue Profitability And Efficiency

IHG reported revenue of $4.92 billion for FY 2024, with net income reaching $628 million, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at $3.85, supported by strong cash flow generation of $724 million. The company’s capital expenditures were minimal at -$29 million, underscoring its asset-light model and focus on high-return franchising and management activities.

Earnings Power And Capital Efficiency

IHG demonstrates robust earnings power, driven by recurring revenue streams from franchise and management fees. The company’s capital-efficient model is evident in its high operating cash flow relative to capital expenditures, enabling consistent returns to shareholders. With a focus on scalable growth, IHG reinvests selectively in technology and brand development to sustain long-term profitability.

Balance Sheet And Financial Health

IHG maintains a solid balance sheet with $1.01 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $3.69 billion reflects prudent leverage, balanced by strong cash flow coverage. The company’s financial health is further supported by its asset-light structure, reducing exposure to property-related risks and enhancing flexibility.

Growth Trends And Dividend Policy

IHG’s growth is fueled by global travel recovery and expansion in emerging markets. The company’s dividend policy remains shareholder-friendly, with a dividend per share of $1.676, reflecting confidence in sustained cash flow generation. Strategic investments in digital platforms and loyalty programs aim to drive long-term revenue growth and customer retention.

Valuation And Market Expectations

IHG’s valuation reflects its premium positioning in the hospitality sector, with investors pricing in steady growth from franchising and management fees. Market expectations are anchored to global travel trends, with upside potential from operational efficiency and brand strength. The company’s capital-light model and geographic diversification support a resilient earnings profile.

Strategic Advantages And Outlook

IHG’s strategic advantages include its strong brand portfolio, global footprint, and asset-light operating model. The outlook remains positive, supported by recovering travel demand and strategic investments in technology. Risks include macroeconomic volatility, but IHG’s diversified revenue streams and cost discipline position it well for sustained growth.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount