As of 2025-06-30, the Intrinsic Value of H & T Group PLC (HAT.L) is 324.24 GBP. This HAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 638.00 GBP, the upside of H & T Group PLC is -49.20%.
The range of the Intrinsic Value is 195.85 - 645.98 GBP
Based on its market price of 638.00 GBP and our intrinsic valuation, H & T Group PLC (HAT.L) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 195.85 - 645.98 | 324.24 | -49.2% |
| DCF (Growth 10y) | 685.47 - 1,856.19 | 1,020.32 | 59.9% |
| DCF (EBITDA 5y) | 448.48 - 628.90 | 532.77 | -16.5% |
| DCF (EBITDA 10y) | 629.12 - 901.98 | 753.63 | 18.1% |
| Fair Value | 1,195.10 - 1,195.10 | 1,195.10 | 87.32% |
| P/E | 350.53 - 596.01 | 472.42 | -26.0% |
| EV/EBITDA | 559.29 - 952.91 | 728.97 | 14.3% |
| EPV | 726.95 - 1,059.21 | 893.08 | 40.0% |
| DDM - Stable | 482.89 - 1,371.15 | 927.02 | 45.3% |
| DDM - Multi | 730.55 - 1,568.04 | 991.97 | 55.5% |
| Market Cap (mil) | 277.48 |
| Beta | 0.57 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 351.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.38% |
| Cost of Debt | 6.21% |
| WACC | 6.77% |