As of 2024-12-14, the Intrinsic Value of Headlam Group PLC (HEAD.L) is
572.36 GBP. This HEAD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.00 GBP, the upside of Headlam Group PLC is
336.90%.
The range of the Intrinsic Value is 276.46 - 4,686.09 GBP
572.36 GBP
Intrinsic Value
HEAD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
276.46 - 4,686.09 |
572.36 |
336.9% |
| DCF (Growth 10y) |
337.63 - 5,154.50 |
666.72 |
408.9% |
| DCF (EBITDA 5y) |
219.04 - 425.66 |
304.13 |
132.2% |
| DCF (EBITDA 10y) |
289.01 - 630.78 |
420.18 |
220.7% |
| Fair Value |
-76.02 - -76.02 |
-76.02 |
-158.03% |
| P/E |
(136.83) - 140.52 |
(5.96) |
-104.5% |
| EV/EBITDA |
68.36 - 196.81 |
138.50 |
5.7% |
| EPV |
289.29 - 857.88 |
573.59 |
337.9% |
| DDM - Stable |
(202.84) - (822.75) |
(512.79) |
-491.4% |
| DDM - Multi |
583.24 - 1,826.30 |
882.61 |
573.7% |
HEAD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
105.12 |
| Beta |
-0.29 |
| Outstanding shares (mil) |
0.80 |
| Enterprise Value (mil) |
175.72 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.95% |
| Cost of Debt |
14.67% |
| WACC |
9.24% |