As of 2025-06-08, the Intrinsic Value of Henry Boot PLC (BOOT.L) is 319.74 GBP. This BOOT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.00 GBP, the upside of Henry Boot PLC is 47.30%.
The range of the Intrinsic Value is 210.72 - 645.31 GBP
Based on its market price of 217.00 GBP and our intrinsic valuation, Henry Boot PLC (BOOT.L) is undervalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 210.72 - 645.31 | 319.74 | 47.3% |
| DCF (Growth 10y) | 362.99 - 1,093.54 | 546.82 | 152.0% |
| DCF (EBITDA 5y) | 290.05 - 386.31 | 334.96 | 54.4% |
| DCF (EBITDA 10y) | 359.76 - 513.14 | 429.02 | 97.7% |
| Fair Value | 190.84 - 190.84 | 190.84 | -12.06% |
| P/E | 183.39 - 251.85 | 224.68 | 3.5% |
| EV/EBITDA | 147.84 - 186.11 | 164.23 | -24.3% |
| EPV | 209.34 - 321.35 | 265.34 | 22.3% |
| DDM - Stable | 148.70 - 553.53 | 351.12 | 61.8% |
| DDM - Multi | 360.06 - 1,026.46 | 531.37 | 144.9% |
| Market Cap (mil) | 286.03 |
| Beta | 0.03 |
| Outstanding shares (mil) | 1.32 |
| Enterprise Value (mil) | 348.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.61% |
| Cost of Debt | 6.07% |
| WACC | 7.79% |