As of 2025-05-15, the Intrinsic Value of Henry Boot PLC (BOOT.L) is 190.17 GBP. This BOOT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.00 GBP, the upside of Henry Boot PLC is -15.1%.

The range of the Intrinsic Value is 109.14 - 445.6 GBP.

Is BOOT.L undervalued or overvalued?

Based on its market price of 224.00 GBP and our intrinsic valuation, Henry Boot PLC (BOOT.L) is overvalued by 15.1%.

224.00 GBP

Stock Price

190.17 GBP

Intrinsic Value

Intrinsic Value Details

BOOT.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	109.14 - 445.6	190.17	-15.1%
DCF (Growth Exit 10Y)	162.52 - 565.87	260.70	16.4%
DCF (EBITDA Exit 5Y)	168.43 - 232.9	200.07	-10.7%
DCF (EBITDA Exit 10Y)	179.69 - 268.5	221.05	-1.3%
Peter Lynch Fair Value	111.88 - 111.88	111.88	-50.05%
P/E Multiples	89.1 - 232.99	159.52	-28.8%
EV/EBITDA Multiples	53.16 - 167.58	110.44	-50.7%
Earnings Power Value	153.52 - 264.34	208.93	-6.7%
Dividend Discount Model - Stable	72.06 - 267.12	169.59	-24.3%
Dividend Discount Model - Multi Stages	260.12 - 686.22	370.26	65.3%

BOOT.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Dom Development SA	134.41 - 237.52	171.04	-27.2%
Cairn Homes PLC	79.56 - 210.39	120.78	-29.8%
Glenveagh Properties PLC	1.33 - 4.61	2.13	28.3%
Atal SA	56.79 - 128.02	78.73	21.1%
Kaufman & Broad SA	67.03 - 93.73	77.22	140.9%
Archicom SA	16.34 - 33.5	22.20	-49.5%
MJ Gleeson PLC	452.63 - 1,414.32	701.24	37.0%
Springfield Properties PLC	110.95 - 209.86	147.43	54.4%
Ronson Development SE	(0.16) - 0.86	0.15	-93.9%
AST Groupe SA	8.66 - 13.43	10.46	194.6%

BOOT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	297
Beta	0.1
Outstanding shares (mil)	1
Enterprise Value (mil)	401

Market risk premium	6.5%
Cost of Equity	8.6%
Cost of Debt	6.55%
WACC	7.8%