As of 2024-12-11, the Intrinsic Value of Hays PLC (HAS.L) is
443.14 GBP. This HAS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.85 GBP, the upside of Hays PLC is
441.40%.
The range of the Intrinsic Value is 303.57 - 859.24 GBP
443.14 GBP
Intrinsic Value
HAS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
303.57 - 859.24 |
443.14 |
441.4% |
| DCF (Growth 10y) |
369.42 - 978.47 |
523.50 |
539.6% |
| DCF (EBITDA 5y) |
120.77 - 169.43 |
154.33 |
88.6% |
| DCF (EBITDA 10y) |
193.29 - 257.57 |
233.21 |
184.9% |
| Fair Value |
2.36 - 2.36 |
2.36 |
-97.11% |
| P/E |
6.35 - 78.05 |
40.28 |
-50.8% |
| EV/EBITDA |
39.04 - 826.85 |
400.74 |
389.6% |
| EPV |
226.23 - 292.65 |
259.44 |
217.0% |
| DDM - Stable |
4.87 - 16.15 |
10.51 |
-87.2% |
| DDM - Multi |
549.58 - 905.71 |
652.53 |
697.2% |
HAS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,282.34 |
| Beta |
1.08 |
| Outstanding shares (mil) |
15.67 |
| Enterprise Value (mil) |
1,404.84 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.21% |
| Cost of Debt |
4.29% |
| WACC |
7.34% |