As of 2024-12-11, the Intrinsic Value of Halfords Group PLC (HFD.L) is
173.67 GBP. This HFD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 147.60 GBP, the upside of Halfords Group PLC is
17.70%.
The range of the Intrinsic Value is 91.32 - 362.93 GBP
173.67 GBP
Intrinsic Value
HFD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.32 - 362.93 |
173.67 |
17.7% |
| DCF (Growth 10y) |
132.98 - 426.60 |
222.69 |
50.9% |
| DCF (EBITDA 5y) |
53.09 - 127.68 |
76.23 |
-48.4% |
| DCF (EBITDA 10y) |
98.82 - 194.58 |
131.31 |
-11.0% |
| Fair Value |
135.41 - 135.41 |
135.41 |
-8.26% |
| P/E |
74.37 - 187.69 |
140.22 |
-5.0% |
| EV/EBITDA |
144.41 - 335.87 |
205.42 |
39.2% |
| EPV |
625.63 - 896.62 |
761.13 |
415.7% |
| DDM - Stable |
45.76 - 110.63 |
78.20 |
-47.0% |
| DDM - Multi |
140.22 - 231.08 |
172.08 |
16.6% |
HFD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
324.69 |
| Beta |
1.13 |
| Outstanding shares (mil) |
2.20 |
| Enterprise Value (mil) |
639.99 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.00% |
| Cost of Debt |
4.60% |
| WACC |
7.31% |