As of 2026-04-03, the Intrinsic Value of Henderson Far East Income Ltd (HFEL.L) is 297.85 GBP. This HFEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.50 GBP, the upside of Henderson Far East Income Ltd is 19.90%.
The range of the Intrinsic Value is 241.03 - 396.11 GBP
Based on its market price of 248.50 GBP and our intrinsic valuation, Henderson Far East Income Ltd (HFEL.L) is undervalued by 19.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 241.03 - 396.11 | 297.85 | 19.9% |
| DCF (Growth 10y) | 261.02 - 404.16 | 314.12 | 26.4% |
| DCF (EBITDA 5y) | 226.08 - 277.72 | 260.65 | 4.9% |
| DCF (EBITDA 10y) | 250.79 - 313.37 | 287.15 | 15.6% |
| Fair Value | 110.70 - 110.70 | 110.70 | -55.45% |
| P/E | 184.65 - 316.39 | 241.95 | -2.6% |
| EV/EBITDA | 189.87 - 280.86 | 239.58 | -3.6% |
| EPV | 58.96 - 77.30 | 68.13 | -72.6% |
| DDM - Stable | 146.92 - 319.31 | 233.11 | -6.2% |
| DDM - Multi | 219.04 - 336.78 | 263.05 | 5.9% |
| Market Cap (mil) | 506.34 |
| Beta | 0.82 |
| Outstanding shares (mil) | 2.04 |
| Enterprise Value (mil) | 531.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.39% |
| Cost of Debt | 5.62% |
| WACC | 9.91% |