InterContinental Hotels Group PLC
$33.29B- Market cap
- $26.35B
- Debt
- +$8.06B
- Cash
- −$1.13B
Capital structure 77% equity / 23% debt · EV / Revenue 6.41x · EV / EBITDA 43.85x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: IHG stock price at premium vs MSEX $159.98 current versus $121.23 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at MSEX's multiple
Implied fair value · at IHG's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: IHG FY 2025 (ended Dec 31, 2025) · MSEX FY 2025 (ended Dec 31, 2025).
Trendline
Seven fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 77% equity / 23% debt · EV / Revenue 6.41x · EV / EBITDA 43.85x
Capital structure 74% equity / 26% debt · EV / Revenue 7.61x · EV / EBITDA 16.80x
IHG carries the larger enterprise value at $33.29B against $1.48B; IHG trades on the lower EV / Revenue multiple (6.41x vs 7.61x); MSEX on the lower EV / EBITDA (16.80x vs 43.85x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
InterContinental Hotels Group PLC · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
MIDDLESEX WATER COMPANY · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
—
0.78x
Net debt / EBITDA
Leverage against operating earnings
9.14x
4.35x
Cash and equivalents
Liquid reserves on the balance sheet
$1.13B
$2.80M
Total debt
Interest-bearing obligations outstanding
$8.06B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
MARRIOTT INTERNATIONAL INC /MD/
IHG vs MAR
Hilton Worldwide Holdings Inc.
IHG vs HLT
CHOICE HOTELS INTERNATIONAL INC /DE
IHG vs CHH
WYNDHAM HOTELS & RESORTS, INC.
IHG vs WH
Hyatt Hotels Corp
IHG vs H
LAS VEGAS SANDS CORP
IHG vs LVS
American Water Works Company, Inc.
IHG vs AWK
SJW GROUP
IHG vs SJW
AMERICAN STATES WATER CO
IHG vs AWR
$386.72M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.