Is HAS.L undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Hays PLC (HAS.L) is 481.46 GBP. This HAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.10 GBP, the upside of Hays PLC is 465.80%. This means that HAS.L is undervalued by 465.80%.
The range of the Intrinsic Value is 324.92 - 950.29 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 324.92 - 950.29 | 481.46 | 465.8% |
| DCF (Growth 10y) | 431.43 - 1,179.64 | 619.93 | 628.5% |
| DCF (EBITDA 5y) | 128.62 - 168.23 | 157.76 | 85.4% |
| DCF (EBITDA 10y) | 218.17 - 276.41 | 255.31 | 200.0% |
| Fair Value | -5.01 - -5.01 | -5.01 | -105.89% |
| P/E | (10.44) - 84.51 | 34.91 | -59.0% |
| EV/EBITDA | 30.69 - 968.62 | 480.40 | 464.5% |
| EPV | 248.81 - 322.82 | 285.81 | 235.9% |
| DDM - Stable | (10.26) - (34.08) | (22.17) | -126.0% |
| DDM - Multi | 253.63 - 658.19 | 366.59 | 330.8% |
| Market Cap (mil) | 1,205.80 |
| Beta | 1.11 |
| Outstanding shares (mil) | 14.17 |
| Enterprise Value (mil) | 1,342.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.24% |
| Cost of Debt | 4.29% |
| WACC | 7.34% |