As of 2025-12-23, the Intrinsic Value of H & T Group PLC (HAT.L) is 897.21 GBP. This HAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 650.00 GBP, the upside of H & T Group PLC is 38.00%.
The range of the Intrinsic Value is 603.26 - 1,625.26 GBP
Based on its market price of 650.00 GBP and our intrinsic valuation, H & T Group PLC (HAT.L) is undervalued by 38.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 603.26 - 1,625.26 | 897.21 | 38.0% |
| DCF (Growth 10y) | 1,199.49 - 3,031.69 | 1,729.13 | 166.0% |
| DCF (EBITDA 5y) | 653.69 - 941.62 | 806.71 | 24.1% |
| DCF (EBITDA 10y) | 975.02 - 1,418.79 | 1,195.34 | 83.9% |
| Fair Value | 1,202.50 - 1,202.50 | 1,202.50 | 85.00% |
| P/E | 382.60 - 684.43 | 522.30 | -19.6% |
| EV/EBITDA | 617.40 - 981.13 | 766.13 | 17.9% |
| EPV | 672.47 - 1,012.94 | 842.71 | 29.6% |
| DDM - Stable | 443.24 - 1,256.96 | 850.10 | 30.8% |
| DDM - Multi | 957.28 - 2,075.55 | 1,306.62 | 101.0% |
| Market Cap (mil) | 280.96 |
| Beta | 0.73 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 355.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.90% |
| Cost of Debt | 6.21% |
| WACC | 7.17% |