As of 2024-12-14, the Intrinsic Value of H & T Group PLC (HAT.L) is 361.65 GBP. This HAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 352.00 GBP, the upside of H & T Group PLC is 2.70%.

The range of the Intrinsic Value is 218.99 - 704.82 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	218.99 - 704.82	361.65	2.7%
DCF (Growth 10y)	562.58 - 1,457.71	826.72	134.9%
DCF (EBITDA 5y)	440.24 - 610.40	518.39	47.3%
DCF (EBITDA 10y)	599.18 - 841.84	709.09	101.4%
Fair Value	1,238.39 - 1,238.39	1,238.39	251.82%
P/E	312.07 - 395.46	349.43	-0.7%
EV/EBITDA	456.91 - 855.64	648.51	84.2%
EPV	307.24 - 448.39	377.81	7.3%
DDM - Stable	464.49 - 1,306.83	885.66	151.6%
DDM - Multi	730.52 - 1,549.47	987.74	180.6%