As of 2024-12-14, the Intrinsic Value of Hardide PLC (HDD.L) is
7.02 GBP. This HDD.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 4.75 GBP, the upside of Hardide PLC is
47.80%.
The range of the Intrinsic Value is 0.90 - 10.95 GBP
HDD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(158.94) - (28.69) |
(45.22) |
-1052.0% |
| DCF (Growth 10y) |
(24.25) - (111.53) |
(35.50) |
-847.3% |
| DCF (EBITDA 5y) |
0.90 - 10.95 |
7.02 |
47.8% |
| DCF (EBITDA 10y) |
5.12 - 27.35 |
17.44 |
267.1% |
| Fair Value |
-7.12 - -7.12 |
-7.12 |
-250.00% |
| P/E |
(18.70) - (20.52) |
(18.81) |
-496.0% |
| EV/EBITDA |
2.04 - 5.39 |
4.52 |
-4.9% |
| EPV |
(19.85) - (28.99) |
(24.42) |
-614.1% |
| DDM - Stable |
(21.48) - (530.57) |
(276.02) |
-5911.0% |
| DDM - Multi |
(16.79) - (328.65) |
(32.22) |
-778.3% |
HDD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.73 |
| Beta |
0.11 |
| Outstanding shares (mil) |
0.78 |
| Enterprise Value (mil) |
6.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.44% |
| Cost of Debt |
9.21% |
| WACC |
7.48% |