As of 2024-12-14, the Intrinsic Value of HgCapital Trust PLC (HGT.L) is 742.37 GBP. This HGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 517.00 GBP, the upside of HgCapital Trust PLC is 43.60%.

The range of the Intrinsic Value is 650.93 - 868.52 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	650.93 - 868.52	742.37	43.6%
DCF (Growth 10y)	758.60 - 994.35	858.15	66.0%
DCF (EBITDA 5y)	467.21 - 578.51	530.74	2.7%
DCF (EBITDA 10y)	616.71 - 751.95	688.67	33.2%
Fair Value	1,509.74 - 1,509.74	1,509.74	192.02%
P/E	493.65 - 945.54	627.46	21.4%
EV/EBITDA	354.80 - 484.67	425.67	-17.7%
EPV	672.88 - 802.48	737.68	42.7%
DDM - Stable	283.25 - 514.62	398.94	-22.8%
DDM - Multi	287.22 - 417.65	341.10	-34.0%