As of 2025-07-16, the Intrinsic Value of Hilton Food Group PLC (HFG.L) is 1,017.62 GBP. This HFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 845.00 GBP, the upside of Hilton Food Group PLC is 20.40%.
The range of the Intrinsic Value is 697.77 - 1,668.83 GBP
Based on its market price of 845.00 GBP and our intrinsic valuation, Hilton Food Group PLC (HFG.L) is undervalued by 20.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 697.77 - 1,668.83 | 1,017.62 | 20.4% |
| DCF (Growth 10y) | 1,039.21 - 2,228.54 | 1,433.66 | 69.7% |
| DCF (EBITDA 5y) | 715.50 - 1,190.24 | 874.63 | 3.5% |
| DCF (EBITDA 10y) | 1,011.18 - 1,616.30 | 1,223.63 | 44.8% |
| Fair Value | 628.96 - 628.96 | 628.96 | -25.57% |
| P/E | 434.64 - 744.49 | 606.48 | -28.2% |
| EV/EBITDA | 184.49 - 780.44 | 495.01 | -41.4% |
| EPV | 881.65 - 1,218.38 | 1,050.01 | 24.3% |
| DDM - Stable | 317.65 - 784.44 | 551.04 | -34.8% |
| DDM - Multi | 618.55 - 1,109.59 | 787.33 | -6.8% |
| Market Cap (mil) | 790.02 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.93 |
| Enterprise Value (mil) | 1,127.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.04% |
| Cost of Debt | 6.51% |
| WACC | 7.55% |