As of 2024-12-14, the Intrinsic Value of Hercules Site Services PLC (HERC.L) is
59.79 GBP. This HERC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.50 GBP, the upside of Hercules Site Services PLC is
47.60%.
The range of the Intrinsic Value is 32.46 - 142.53 GBP
59.79 GBP
Intrinsic Value
HERC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.46 - 142.53 |
59.79 |
47.6% |
| DCF (Growth 10y) |
119.78 - 436.08 |
198.14 |
389.2% |
| DCF (EBITDA 5y) |
26.37 - 40.13 |
31.92 |
-21.2% |
| DCF (EBITDA 10y) |
100.17 - 157.07 |
123.58 |
205.1% |
| Fair Value |
19.48 - 19.48 |
19.48 |
-51.91% |
| P/E |
7.59 - 32.19 |
18.89 |
-53.4% |
| EV/EBITDA |
(4.89) - 23.69 |
5.64 |
-86.1% |
| EPV |
5.08 - 24.70 |
14.89 |
-63.2% |
| DDM - Stable |
5.05 - 13.83 |
9.44 |
-76.7% |
| DDM - Multi |
82.72 - 160.19 |
107.70 |
165.9% |
HERC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32.25 |
| Beta |
-0.44 |
| Outstanding shares (mil) |
0.80 |
| Enterprise Value (mil) |
51.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.93% |
| Cost of Debt |
6.62% |
| WACC |
7.90% |