As of 2025-07-01, the Intrinsic Value of Hays PLC (HAS.L) is 512.25 GBP. This HAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.80 GBP, the upside of Hays PLC is 623.50%.
The range of the Intrinsic Value is 317.38 - 1,363.50 GBP
Based on its market price of 70.80 GBP and our intrinsic valuation, Hays PLC (HAS.L) is undervalued by 623.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 317.38 - 1,363.50 | 512.25 | 623.5% |
| DCF (Growth 10y) | 421.14 - 1,694.38 | 660.06 | 832.3% |
| DCF (EBITDA 5y) | 141.63 - 190.19 | 158.03 | 123.2% |
| DCF (EBITDA 10y) | 229.15 - 306.67 | 258.23 | 264.7% |
| Fair Value | -5.02 - -5.02 | -5.02 | -107.10% |
| P/E | (11.88) - 80.48 | 31.09 | -56.1% |
| EV/EBITDA | 36.98 - 1,125.17 | 479.77 | 577.6% |
| EPV | 245.03 - 356.17 | 300.60 | 324.6% |
| DDM - Stable | (9.73) - (43.45) | (26.59) | -137.6% |
| DDM - Multi | 238.67 - 849.25 | 375.14 | 429.9% |
| Market Cap (mil) | 1,000.60 |
| Beta | 1.42 |
| Outstanding shares (mil) | 14.13 |
| Enterprise Value (mil) | 1,137.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.15% |
| Cost of Debt | 4.29% |
| WACC | 7.12% |