As of 2025-05-17, the Intrinsic Value of HgCapital Trust PLC (HGT.L) is 626.22 GBP. This HGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 513.00 GBP, the upside of HgCapital Trust PLC is 22.10%.
The range of the Intrinsic Value is 485.73 - 900.60 GBP
Based on its market price of 513.00 GBP and our intrinsic valuation, HgCapital Trust PLC (HGT.L) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 485.73 - 900.60 | 626.22 | 22.1% |
| DCF (Growth 10y) | 527.68 - 916.18 | 660.74 | 28.8% |
| DCF (EBITDA 5y) | 301.05 - 371.36 | 328.60 | -35.9% |
| DCF (EBITDA 10y) | 390.76 - 482.62 | 428.91 | -16.4% |
| Fair Value | 1,294.41 - 1,294.41 | 1,294.41 | 152.32% |
| P/E | 274.86 - 396.61 | 327.04 | -36.2% |
| EV/EBITDA | 200.70 - 331.29 | 264.70 | -48.4% |
| EPV | 292.90 - 371.61 | 332.25 | -35.2% |
| DDM - Stable | 402.42 - 1,003.33 | 702.87 | 37.0% |
| DDM - Multi | 356.71 - 688.92 | 469.82 | -8.4% |
| Market Cap (mil) | 2,339.23 |
| Beta | 0.58 |
| Outstanding shares (mil) | 4.56 |
| Enterprise Value (mil) | 2,418.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.33% |
| Cost of Debt | 5.00% |
| WACC | 10.07% |