As of 2025-09-19, the Intrinsic Value of Hays PLC (HAS.L) is 517.44 GBP. This HAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.70 GBP, the upside of Hays PLC is 846.00%.
The range of the Intrinsic Value is 324.08 - 1,355.22 GBP
Based on its market price of 54.70 GBP and our intrinsic valuation, Hays PLC (HAS.L) is undervalued by 846.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 324.08 - 1,355.22 | 517.44 | 846.0% |
| DCF (Growth 10y) | 422.06 - 1,659.02 | 655.78 | 1098.9% |
| DCF (EBITDA 5y) | 139.82 - 172.44 | 155.40 | 184.1% |
| DCF (EBITDA 10y) | 223.24 - 280.89 | 250.05 | 357.1% |
| Fair Value | -2.29 - -2.29 | -2.29 | -104.19% |
| P/E | (5.26) - 64.95 | 25.67 | -53.1% |
| EV/EBITDA | 26.61 - 129.74 | 72.04 | 31.7% |
| EPV | 203.17 - 289.78 | 246.47 | 350.6% |
| DDM - Stable | (4.51) - (19.34) | (11.92) | -121.8% |
| DDM - Multi | 226.78 - 783.92 | 355.17 | 549.3% |
| Market Cap (mil) | 930.10 |
| Beta | 1.45 |
| Outstanding shares (mil) | 17.00 |
| Enterprise Value (mil) | 1,073.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.13% |
| Cost of Debt | 4.29% |
| WACC | 7.00% |