US · IHS
IHS Holding Limited
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- London SW1E 5BP
- Website
- ihstowers.com
Price · as of 2024-12-31
$8.20
Market cap 2.68B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.14 | +170% |
| Intrinsic Value(DCF) | $1.77 | -78.41% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $51.09 | +523.02% |
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 |
|---|---|---|---|---|---|
| 2010 | $1.64 | $41.63 | |||
| 2011 | $5.23 | $63.23 | |||
| 2012 | $6.32 | $54.92 | |||
| 2013 | $0.00 | $54.81 | |||
| 2014 | $0.00 | $81.08 | |||
| 2015 | $0.00 | $112.14 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $0.42 | $0.00 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $10.11 | $25.69 | $16.85 | $1.86 | $0.00 |
| 2022 | $7.21 | $25.89 | $27.16 | $0.00 | $0.00 |
| 2023 | $2.40 | $16.71 | $10.42 | $0.00 | $0.00 |
| 2024 | $3.56 | $22.14 | $0.38 | $0.00 | $51.09 |
AI valuation
Our deep-learning model estimates IHS Holding Limited's (IHS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.14
- Current price
- $8.20
- AI upside
- +170%
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
$1.77
-78.41% upside
Graham-Dodd
—
— upside
Graham Formula
$51.09
+523.02% 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 |
| IHS | IHS Holding Limited | $8.20 | 2.68B | +170% | -78% | — | +523% | -0.74 | -2.61 | 0.69 | -5.67 | — | -0.77 | 47.96% | 28.00% | -95.37% | 934.20% | 14.10% | -33.40% | -8.58 | 1.08 | 1.33 | 1.27 | -4.18 | -1737.00% | -1949.00% | 8073.00% | 38.82% | 1.05 | 13.54% | 0.00% | 0.00% | 41.87% | 9.41 | 9.79 | 2.63 | -1.28 |
| ATEX | Anterix Inc. | $36.91 | 691.43M | +290% | -59% | -85% | — | -45.44 | 3.30 | 85.69 | -9.79 | -185.56 | -7.14 | 100.00% | -194.23% | -188.56% | -7.16% | -10.49% | -3.46% | 0.03 | — | 2.23 | 2.11 | 0.87 | 2449.00% | 4390.00% | -29244.00% | -9.18% | -1.08 | -42.50% | 0.00% | 0.00% | 1.63% | -40.53 | -10.01 | 78.73 | 0.13 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| CABO | Cable One, Inc. | $95.95 | 540.7M | +372% | +45% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| CCOI | Cogent Communications Hol… | $18.76 | 921.51M | +96% | -53% | — | — | -34.55 | -16.66 | 1.09 | 20.31 | — | -2.00 | 17.49% | -10.64% | -18.67% | -38.72% | -3.07% | -0.98% | -45.91 | -0.64 | 2.04 | 1.73 | 14.61 | -1163.00% | -582.00% | -9481.00% | -0.99% | -0.05 | -0.42% | 0.00% | 0.00% | 0.00% | -36.51 | -358.24 | 3.88 | 0.17 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| IRDM | Iridium Communications In… | $23.95 | 2.51B | +17% | -57% | — | -42% | 23.23 | 5.74 | 3.05 | 9.68 | 181.93 | 9.60 | 77.33% | 27.07% | 13.12% | 22.01% | 8.61% | 4.40% | 3.81 | 2.67 | 2.48 | 1.70 | 3.73 | 1277.00% | 493.00% | -205.00% | 11.29% | 3.58 | 13.58% | 2.37% | 55.00% | 11.25% | 18.31 | 14.41 | 4.96 | 1.27 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LBRDK | Liberty Broadband Corpora… | $54.61 | 7.84B | +402% | — | — | — | -2.91 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.42% | -262.89 | -28.94 | — | 2.00 |
| LBRDP | Liberty Broadband Corpora… | $23.88 | 3.43B | +997% | — | — | — | -1.28 | 0.60 | — | -1.63 | — | -0.04 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -9.52% | -0.33 | -3.14% | 0.00% | 0.00% | 57.53% | -142.33 | -15.67 | — | 1.16 |
| LBTYA | Liberty Global plc | $12.74 | 4.27B | -30% | +188% | — | — | -0.65 | 0.47 | 0.95 | 11.78 | — | 0.95 | 26.45% | 0.67% | -146.32% | -64.22% | 0.17% | -29.55% | 1.04 | 0.07 | 1.08 | 0.89 | 7.54 | -56478.00% | 1236.00% | -11094.00% | -2.66% | 0.39 | -0.65% | 0.00% | 0.00% | 4.16% | 387.15 | -102.61 | 2.59 | 0.77 |
| PHI | PLDT Inc. | $23.93 | 5.17B | +158% | -48% | — | +16% | 7.03 | 2.60 | 1.38 | 7.29 | 33.09 | 5.89 | 72.98% | 49.91% | 14.90% | 38.70% | 19.87% | 6.93% | 2.91 | 7.02 | 0.34 | 0.23 | 3.80 | 2125.00% | 279.00% | 8342.00% | 4.48% | 0.43 | 3.24% | 6.91% | 48.60% | 6.91% | 5.77 | 46.48 | 2.88 | 1.11 |
| SHEN | Shenandoah Telecommunicat… | $13.63 | 748.26M | +41% | -45% | -43% | — | — | 0.87 | 2.13 | 11.67 | — | 1.05 | 26.86% | -6.17% | -11.01% | 0.00% | -1.26% | 0.00% | 0.71 | -0.87 | 0.90 | 0.73 | 5.04 | -12006.00% | 908.00% | 784.00% | -36.22% | 0.76 | -20.01% | 0.84% | — | 0.84% | -60.90 | -4.86 | 3.75 | 0.59 |
| SKM | SK Telecom Co.,Ltd | $30.34 | 11.64B | +79% | -59% | -79% | -26% | 9.26 | 0.99 | 0.65 | 3.41 | 56.66 | 1.56 | 87.27% | 9.42% | 6.97% | 10.83% | 6.59% | 4.12% | 0.92 | 3.87 | 0.81 | 0.53 | 1.49 | 1635.00% | 189.00% | 3544.00% | 21.83% | 0.55 | 12.51% | 7.12% | 65.90% | 11.22% | 11.83 | 7.91 | 1.11 | 2.13 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
About IHS Holding Limited
IHS Holding Limited, together with its subsidiaries, owns, operates, and develops shared telecommunications infrastructure in Africa, Latin America, Europe, and the Middle East. It offers colocation and lease agreement, build-to-suit, fiber connectivity, and rural telephony solutions. The company serves mobile network operators, internet service providers, broadcasters, security functions, and private corporations. IHS Holding Limited was founded in 2001 and is based in London, the United Kingdom.
- CEO
- Sam Darwish
- Employees
- 2.86K
- Beta
- 0.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.77 ÷ $8.20) − 1 = -78.41% (DCF, example).