As of 2024-12-12, the Intrinsic Value of Henry Boot PLC (BOOT.L) is
134.13 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
-40.10%.
The range of the Intrinsic Value is 86.37 - 235.01 GBP
134.13 GBP
Intrinsic Value
BOOT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.37 - 235.01 |
134.13 |
-40.1% |
| DCF (Growth 10y) |
137.59 - 319.02 |
196.51 |
-12.3% |
| DCF (EBITDA 5y) |
144.10 - 236.13 |
189.93 |
-15.2% |
| DCF (EBITDA 10y) |
158.05 - 260.15 |
206.25 |
-7.9% |
| Fair Value |
112.41 - 112.41 |
112.41 |
-49.81% |
| P/E |
90.21 - 257.51 |
174.62 |
-22.0% |
| EV/EBITDA |
37.67 - 185.94 |
113.14 |
-49.5% |
| EPV |
144.71 - 227.17 |
185.94 |
-17.0% |
| DDM - Stable |
61.11 - 156.96 |
109.03 |
-51.3% |
| DDM - Multi |
228.88 - 421.67 |
293.46 |
31.0% |
BOOT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
295.33 |
| Beta |
0.15 |
| Outstanding shares (mil) |
1.32 |
| Enterprise Value (mil) |
399.25 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.38% |
| Cost of Debt |
6.53% |
| WACC |
8.41% |