investorscraft@gmail.com

Intrinsic ValueInterContinental Hotels Group PLC (IHG.L)

Previous Close£134.80
Intrinsic Value
Upside potential
Previous Close
£134.80

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) is a global leader in the hospitality industry, operating a diversified portfolio of 17 brands across luxury, premium, and midscale segments. The company generates revenue primarily through franchising, management contracts, and owned/leased hotels, with a strong emphasis on asset-light operations to minimize capital intensity. Its IHG Rewards loyalty program enhances customer retention and direct bookings, reducing reliance on third-party platforms. IHG holds a competitive position in key markets, including the Americas, Greater China, and Europe, leveraging its extensive network of nearly 6,000 hotels. The company’s multi-brand strategy allows it to cater to diverse traveler preferences, from budget-conscious guests to luxury seekers, ensuring resilience across economic cycles. With a focus on digital transformation and sustainability, IHG is well-positioned to capitalize on the recovery in global travel demand post-pandemic.

Revenue Profitability And Efficiency

IHG reported revenue of £4.92 billion in the latest fiscal year, with net income of £628 million, reflecting robust operational efficiency. The diluted EPS of 385 GBp underscores strong profitability, supported by an asset-light model that minimizes capital expenditures (£29 million). Operating cash flow of £724 million highlights the company’s ability to convert earnings into cash, ensuring financial flexibility for growth initiatives and shareholder returns.

Earnings Power And Capital Efficiency

IHG’s earnings power is driven by high-margin franchising and management fees, which benefit from scalable operations. The company’s capital efficiency is evident in its low capex requirements and strong cash generation, enabling reinvestment in brand development and technology. With a focus on digital platforms and loyalty programs, IHG enhances revenue per available room (RevPAR) while maintaining cost discipline.

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 is manageable given the company’s stable cash flows and low leverage profile. The asset-light structure reduces financial risk, while the strong cash position supports dividend payments and potential share buybacks.

Growth Trends And Dividend Policy

IHG has demonstrated consistent growth in room count and RevPAR, particularly in recovering markets like Greater China and the Americas. The company’s dividend per share of 127 GBp reflects a commitment to returning capital to shareholders. Future growth is expected to be driven by expansion in emerging markets and the rollout of new brands, such as Vignette Collection and Atwell Suites.

Valuation And Market Expectations

With a market capitalization of £13.33 billion and a beta of 0.87, IHG is valued as a stable player in the cyclical travel sector. Investors anticipate sustained recovery in global travel demand, supported by the company’s strong brand portfolio and loyalty program. The current valuation reflects optimism about IHG’s ability to capitalize on post-pandemic travel trends.

Strategic Advantages And Outlook

IHG’s strategic advantages include its diversified brand portfolio, global footprint, and asset-light model, which provide resilience against economic downturns. The company is well-positioned to benefit from the long-term growth of the hospitality industry, particularly in high-growth regions like Asia. Focus on sustainability and digital innovation will further strengthen its competitive edge, ensuring sustainable profitability in the coming years.

Sources

Company filings, investor presentations, Bloomberg

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