As of 2024-12-14, the Intrinsic Value of Henderson Far East Income Ltd (HFEL.L) is
677.71 GBP. This HFEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 228.50 GBP, the upside of Henderson Far East Income Ltd is
196.60%.
The range of the Intrinsic Value is 568.33 - 844.10 GBP
677.71 GBP
Intrinsic Value
HFEL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
568.33 - 844.10 |
677.71 |
196.6% |
| DCF (Growth 10y) |
615.53 - 892.82 |
726.30 |
217.9% |
| DCF (EBITDA 5y) |
415.83 - 546.84 |
492.64 |
115.6% |
| DCF (EBITDA 10y) |
520.11 - 677.46 |
601.76 |
163.4% |
| Fair Value |
-31.75 - -31.75 |
-31.75 |
-113.89% |
| P/E |
(34.92) - 387.39 |
150.84 |
-34.0% |
| EV/EBITDA |
(36.50) - 317.93 |
113.19 |
-50.5% |
| EPV |
(10.00) - (6.75) |
(8.38) |
-103.7% |
| DDM - Stable |
(34.66) - (66.98) |
(50.82) |
-122.2% |
| DDM - Multi |
383.88 - 602.59 |
470.93 |
106.1% |
HFEL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
372.59 |
| Beta |
0.82 |
| Outstanding shares (mil) |
1.63 |
| Enterprise Value (mil) |
403.78 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.18% |
| Cost of Debt |
5.50% |
| WACC |
10.75% |