As of 2024-12-14, the Intrinsic Value of Highcroft Investments PLC (HCFT.L) is 870.51 GBP. This HCFT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 587.50 GBP, the upside of Highcroft Investments PLC is 48.20%.

The range of the Intrinsic Value is 656.23 - 1,200.97 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	656.23 - 1,200.97	870.51	48.2%
DCF (Growth 10y)	918.19 - 1,565.25	1,173.65	99.8%
DCF (EBITDA 5y)	712.05 - 1,103.24	795.07	35.3%
DCF (EBITDA 10y)	968.28 - 1,465.48	1,099.82	87.2%
Fair Value	-5,878.07 - -5,878.07	-5,878.07	-1,100.52%
P/E	(4,820.02) - (4,979.91)	(4,902.32)	-934.4%
EV/EBITDA	572.62 - 1,602.91	990.38	68.6%
EPV	679.49 - 1,006.44	842.97	43.5%
DDM - Stable	(1,583.03) - (3,002.40)	(2,292.72)	-490.2%
DDM - Multi	(1,030.11) - (1,561.93)	(1,244.60)	-311.8%