As of 2025-07-03, the Intrinsic Value of HgCapital Trust PLC (HGT.L) is 643.27 GBP. This HGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 501.00 GBP, the upside of HgCapital Trust PLC is 28.40%.
The range of the Intrinsic Value is 499.17 - 924.35 GBP
Based on its market price of 501.00 GBP and our intrinsic valuation, HgCapital Trust PLC (HGT.L) is undervalued by 28.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 499.17 - 924.35 | 643.27 | 28.4% |
| DCF (Growth 10y) | 542.28 - 940.35 | 678.73 | 35.5% |
| DCF (EBITDA 5y) | 305.01 - 385.03 | 326.00 | -34.9% |
| DCF (EBITDA 10y) | 398.41 - 498.67 | 431.77 | -13.8% |
| Fair Value | 1,330.92 - 1,330.92 | 1,330.92 | 165.65% |
| P/E | 337.52 - 474.87 | 399.82 | -20.2% |
| EV/EBITDA | 199.80 - 362.34 | 269.67 | -46.2% |
| EPV | 301.04 - 381.74 | 341.39 | -31.9% |
| DDM - Stable | 413.20 - 1,028.61 | 720.91 | 43.9% |
| DDM - Multi | 366.18 - 706.10 | 482.04 | -3.8% |
| Market Cap (mil) | 2,221.84 |
| Beta | 0.58 |
| Outstanding shares (mil) | 4.43 |
| Enterprise Value (mil) | 2,301.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.34% |
| Cost of Debt | 5.00% |
| WACC | 10.08% |