As of 2024-12-14, the Intrinsic Value of Hansa Investment Company Ltd (HAN.L) is
817.53 GBP. This HAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 237.00 GBP, the upside of Hansa Investment Company Ltd is
244.90%.
The range of the Intrinsic Value is 670.54 - 1,058.89 GBP
817.53 GBP
Intrinsic Value
HAN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
670.54 - 1,058.89 |
817.53 |
244.9% |
| DCF (Growth 10y) |
746.70 - 1,160.15 |
904.12 |
281.5% |
| DCF (EBITDA 5y) |
487.04 - 634.57 |
537.28 |
126.7% |
| DCF (EBITDA 10y) |
615.69 - 810.21 |
689.20 |
190.8% |
| Fair Value |
1,858.91 - 1,858.91 |
1,858.91 |
684.35% |
| P/E |
321.22 - 584.88 |
380.13 |
60.4% |
| EV/EBITDA |
312.86 - 907.30 |
477.36 |
101.4% |
| EPV |
243.62 - 345.24 |
294.43 |
24.2% |
| DDM - Stable |
304.34 - 682.05 |
493.20 |
108.1% |
| DDM - Multi |
247.72 - 481.51 |
331.77 |
40.0% |
HAN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
291.39 |
| Beta |
0.94 |
| Outstanding shares (mil) |
1.23 |
| Enterprise Value (mil) |
287.04 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.96% |
| Cost of Debt |
5.00% |
| WACC |
9.00% |