As of 2024-12-14, the Intrinsic Value of Hilton Food Group PLC (HFG.L) is
948.51 GBP. This HFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 906.00 GBP, the upside of Hilton Food Group PLC is
4.70%.
The range of the Intrinsic Value is 555.53 - 1,965.21 GBP
948.51 GBP
Intrinsic Value
HFG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
555.53 - 1,965.21 |
948.51 |
4.7% |
| DCF (Growth 10y) |
1,012.63 - 2,982.16 |
1,564.84 |
72.7% |
| DCF (EBITDA 5y) |
650.71 - 1,028.03 |
835.67 |
-7.8% |
| DCF (EBITDA 10y) |
995.98 - 1,555.49 |
1,259.81 |
39.1% |
| Fair Value |
721.47 - 721.47 |
721.47 |
-20.37% |
| P/E |
517.44 - 932.17 |
701.56 |
-22.6% |
| EV/EBITDA |
130.53 - 848.15 |
494.35 |
-45.4% |
| EPV |
984.77 - 1,496.40 |
1,240.59 |
36.9% |
| DDM - Stable |
471.14 - 1,301.41 |
886.27 |
-2.2% |
| DDM - Multi |
553.13 - 1,124.37 |
734.98 |
-18.9% |
HFG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
797.89 |
| Beta |
0.85 |
| Outstanding shares (mil) |
0.88 |
| Enterprise Value (mil) |
1,153.11 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.74% |
| Cost of Debt |
5.93% |
| WACC |
6.56% |