As of 2025-07-11, the Intrinsic Value of Holders Technology PLC (HDT.L) is 184.52 GBP. This HDT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.50 GBP, the upside of Holders Technology PLC is 265.40%.
The range of the Intrinsic Value is 158.14 - 240.18 GBP
Based on its market price of 50.50 GBP and our intrinsic valuation, Holders Technology PLC (HDT.L) is undervalued by 265.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 158.14 - 240.18 | 184.52 | 265.4% |
| DCF (Growth 10y) | 221.56 - 367.05 | 268.52 | 431.7% |
| DCF (EBITDA 5y) | 145.85 - 174.91 | 166.15 | 229.0% |
| DCF (EBITDA 10y) | 182.72 - 225.39 | 209.41 | 314.7% |
| Fair Value | -649.40 - -649.40 | -649.40 | -1,385.94% |
| P/E | (300.28) - (230.67) | (266.25) | -627.2% |
| EV/EBITDA | 2.44 - (12.74) | (13.98) | -127.7% |
| EPV | 128.99 - 144.12 | 136.55 | 170.4% |
| DDM - Stable | (235.42) - (654.60) | (445.01) | -981.2% |
| DDM - Multi | 80.32 - 175.24 | 110.36 | 118.5% |
| Market Cap (mil) | 1.05 |
| Beta | 0.16 |
| Outstanding shares (mil) | 0.02 |
| Enterprise Value (mil) | -0.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.65% |
| Cost of Debt | 7.00% |
| WACC | 7.59% |