As of 2024-12-15, the Intrinsic Value of Harmony Energy Income Trust PLC (HEIT.L) is 45.03 GBP. This HEIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.10 GBP, the upside of Harmony Energy Income Trust PLC is -27.50%.

The range of the Intrinsic Value is 33.14 - 79.17 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	33.14 - 79.17	45.03	-27.5%
DCF (Growth 10y)	35.27 - 78.49	46.48	-25.2%
Fair Value	-65.42 - -65.42	-65.42	-205.34%
P/E	62.10 - 62.10	62.10	0.0%
EV/EBITDA	62.16 - 62.16	62.16	0.1%
EPV	136.50 - 154.67	145.58	134.4%
DDM - Stable	(128.24) - (338.82)	(233.53)	-476.1%
DDM - Multi	12.86 - 26.22	17.24	-72.2%