US · IHG
InterContinental Hotels Group PLC
- Sector
- Consumer Cyclical · Travel Lodging
- Headquarters
- Windsor UB9 5HR
- Website
- ihgplc.com
Price · as of 2025-12-31
$142.94
Market cap 20.96B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $103.39 | -27.67% |
| Intrinsic Value(DCF) | $59.31 | -58.51% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $64.68 | -54.75% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $21.09 | $36.10 | $9.01 | $2.83 | $39.87 |
| 2012 | $25.93 | $36.40 | $12.70 | $0.00 | $32.36 |
| 2013 | $30.43 | $41.98 | $5.90 | $0.00 | $23.69 |
| 2014 | $34.74 | $41.14 | $3.77 | $0.00 | $12.19 |
| 2015 | $35.75 | $69.52 | $55.08 | $18.90 | $36.09 |
| 2016 | $43.06 | $61.36 | $1.43 | $0.00 | $7.60 |
| 2017 | $57.51 | $62.56 | $1,384.74 | $0.00 | $411.58 |
| 2018 | $53.75 | $51.70 | $979.37 | $0.00 | $27.71 |
| 2019 | $46.91 | $41.75 | $969.99 | $0.00 | $30.39 |
| 2020 | $66.62 | $59.34 | $0.00 | $0.00 | $54.27 |
| 2021 | $59.52 | $56.81 | $0.00 | $0.00 | $41.57 |
| 2022 | $62.96 | $60.27 | $3.15 | $0.00 | $83.83 |
| 2023 | $101.54 | $84.04 | $27.37 | $0.00 | $18.15 |
| 2024 | $117.32 | $92.28 | $93.07 | $0.00 | $151.08 |
| 2025 | $133.78 | $103.39 | $26.48 | $0.00 | $64.68 |
AI valuation
Our deep-learning model estimates InterContinental Hotels Group PLC's (IHG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $103.39
- Current price
- $142.94
- AI upside
- -27.67%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$59.31
-58.51% upside
Graham-Dodd
—
— upside
Graham Formula
$64.68
-54.75% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IHG | InterContinental Hotels G… | $142.94 | 20.96B | -28% | -59% | — | -55% | 27.50 | -7.60 | 4.02 | 18.04 | 103.79 | -5.35 | 31.95% | 23.09% | 14.61% | -30.00% | 152.96% | 15.02% | -1.69 | — | 0.98 | 0.96 | 2.59 | 2649.00% | 540.00% | 3467.00% | 4.17% | 0.43 | 157.18% | 1.30% | 35.60% | 5.65% | 20.31 | 27.97 | 4.69 | 3.17 |
| AMCR | Amcor plc | $48.43 | 22.38B | +5% | +1,063% | — | -41% | 25.13 | 1.11 | 0.87 | 15.38 | — | -1.87 | 18.88% | 6.72% | 3.40% | 6.64% | 4.40% | 1.93% | 1.28 | 2.55 | 1.21 | 0.61 | 8.02 | -3676.00% | 1004.00% | -229.00% | 6.22% | 0.20 | 4.45% | 6.49% | 163.10% | 7.43% | 26.96 | 33.58 | 1.81 | 0.87 |
| CASY | Casey's General Stores, I… | $685.59 | 25.41B | -63% | +6% | -85% | -68% | 35.01 | 5.45 | 1.20 | 18.14 | 388.54 | 8.79 | 23.54% | 5.00% | 3.43% | 16.75% | 11.54% | 7.39% | 0.84 | 8.21 | 0.92 | 0.46 | 2.19 | 901.00% | 725.00% | 5760.00% | 3.06% | 0.99 | 11.05% | 0.38% | 13.20% | 0.38% | 27.33 | 37.23 | 1.37 | 5.09 |
| DRI | Darden Restaurants, Inc. | $213.85 | 24.87B | -28% | -63% | — | -42% | 22.43 | 10.19 | 1.95 | 15.69 | 545.36 | -33.90 | 21.88% | 11.28% | 8.69% | 46.10% | 15.29% | 8.78% | 2.70 | 7.55 | 0.42 | 0.15 | 3.18 | 411.00% | 603.00% | 524.00% | 4.40% | 0.76 | 13.12% | 2.80% | 62.70% | 4.57% | 21.68 | 28.53 | 2.45 | 2.56 |
| H | Hyatt Hotels Corporation | $161.50 | 15.42B | -53% | +181,156% | -86% | — | -311.47 | 4.58 | 2.13 | 26.73 | — | -6.50 | 11.20% | 7.85% | -0.73% | -1.42% | 3.31% | -0.36% | 1.44 | 1.79 | 58.02 | 58.02 | 5.57 | -10427.00% | 11696.00% | -6588.00% | 1.04% | 9.24 | 2.35% | 0.37% | -116.30% | 2.47% | 34.31 | 121.06 | 2.69 | 2.07 |
| HTHT | H World Group Limited | $54.80 | 16.86B | -25% | -52% | — | -58% | 25.47 | 6.49 | 3.31 | 16.01 | — | 39.39 | 41.27% | 21.77% | 12.76% | 25.52% | 8.98% | 4.92% | 2.91 | 16.35 | 0.99 | 0.92 | 4.33 | -2320.00% | 918.00% | -65.00% | 8.52% | 0.57 | 17.84% | 4.47% | 113.80% | 7.17% | 19.88 | 15.36 | 4.33 | 1.65 |
| LULU | Lululemon Athletica Inc. | $185.17 | 20.77B | +35% | +397% | -42% | +40% | 17.80 | 7.47 | 3.05 | 10.80 | 89.00 | 7.78 | 59.22% | 23.67% | 17.14% | 42.42% | 48.31% | 24.70% | 0.36 | — | 2.16 | 1.24 | -0.14 | 2000.00% | 1007.00% | -370.00% | 4.90% | 1.24 | 43.34% | 0.00% | 0.00% | 5.07% | 12.73 | 20.14 | 3.01 | 9.48 |
| NVR | NVR, Inc. | $7,525.08 | 21.37B | -18% | -56% | -52% | -62% | 16.05 | 5.56 | 2.08 | 11.58 | — | 5.56 | 22.96% | 16.19% | 12.98% | 33.18% | 44.41% | 21.90% | 0.31 | 57.97 | 3.95 | 2.12 | -0.42 | -1384.00% | -208.00% | -1847.00% | 5.10% | 1.19 | 38.32% | 0.00% | 0.00% | 8.52% | 12.41 | 18.91 | 2.01 | 13.67 |
| PKG | Packaging Corporation of … | $232.14 | 20.89B | -19% | -60% | -98% | -45% | 27.08 | 4.53 | 2.32 | 13.97 | — | 7.94 | 21.02% | 13.97% | 8.55% | 17.08% | 12.82% | 7.86% | 0.95 | 15.87 | 3.17 | 1.83 | 2.18 | -392.00% | 723.00% | 3971.00% | 3.50% | 1.53 | 9.88% | 2.16% | 58.50% | 2.89% | 19.58 | 33.74 | 2.73 | 4.43 |
| RL | Ralph Lauren Corporation | $362.60 | 21.99B | -30% | -53% | -89% | -52% | 22.95 | 6.59 | 2.41 | 14.52 | 118.03 | 10.41 | 68.55% | 13.17% | 10.49% | 29.49% | 19.35% | 10.89% | 1.03 | 21.14 | 1.78 | 1.26 | 0.61 | 1944.00% | 675.00% | 1260.00% | 5.98% | 0.58 | 27.06% | 1.18% | 27.10% | 11.50% | 18.92 | 17.31 | 2.49 | 5.53 |
| SW | Smurfit Westrock Plc | $47.01 | 24.55B | -33% | +50% | -88% | +24% | 34.33 | 1.11 | 0.72 | 7.99 | 61.64 | 2.03 | 19.42% | 5.67% | 2.33% | 3.33% | 3.99% | 1.34% | 0.64 | 2.27 | 1.48 | 0.64 | 2.77 | 5570.00% | 3875.00% | 590776.00% | 5.00% | 0.41 | 3.45% | 3.75% | 128.80% | 13.10% | 19.50 | 30.60 | 1.11 | 1.36 |
About InterContinental Hotels Group PLC
InterContinental Hotels Group PLC owns, manages, franchises, and leases hotels in the Americas, Europe, Asia, the Middle East, Africa, and Greater China. The company operates hotels under the Six Senses, Regent, InterContinental Hotels & Resorts, Vignette Collection, Kimpton Hotels & Restaurants, Hotel Indigo, EVEN Hotels, HUALUXE, Holiday Inn, Holiday Inn Express, Holiday Inn Club Vacations, avid, Staybridge Suites, Atwell Suites, Candlewood Suites, voco, and Crowne Plaza. It also provides IHG Rewards loyalty program. As of December 31, 2021, the company operated 5,991 hotels and 880,327 rooms in approximately 100 countries. InterContinental Hotels Group PLC was founded in 1777 and is headquartered in Denham, the United Kingdom.
- CEO
- Elie Wajih Maalouf
- Employees
- 12.59K
- Beta
- 1.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($59.31 ÷ $142.94) − 1 = -58.51% (DCF, example).