As of 2024-12-14, the Intrinsic Value of Holders Technology PLC (HDT.L) is
180.10 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
256.60%.
The range of the Intrinsic Value is 153.87 - 237.42 GBP
180.10 GBP
Intrinsic Value
HDT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
153.87 - 237.42 |
180.10 |
256.6% |
| DCF (Growth 10y) |
212.93 - 361.82 |
259.84 |
414.5% |
| DCF (EBITDA 5y) |
144.40 - 175.55 |
164.30 |
225.3% |
| DCF (EBITDA 10y) |
179.40 - 225.71 |
206.06 |
308.0% |
| Fair Value |
-649.40 - -649.40 |
-649.40 |
-1,385.94% |
| P/E |
(244.17) - (190.66) |
(236.38) |
-568.1% |
| EV/EBITDA |
3.10 - (25.94) |
(12.74) |
-125.2% |
| EPV |
126.74 - 143.52 |
135.13 |
167.6% |
| DDM - Stable |
(222.87) - (642.93) |
(432.90) |
-957.2% |
| DDM - Multi |
75.32 - 171.87 |
105.11 |
108.1% |
HDT.L Intrinsic Value - Key Valuation Metrics
| 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 |
7.90% |
| Cost of Debt |
7.00% |
| WACC |
7.83% |