Is HL.L undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Hargreaves Lansdown PLC (HL.L) is 735.78 GBP. This HL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,108.50 GBP, the upside of Hargreaves Lansdown PLC is -33.60%. This means that HL.L is overvalued by 33.60%.

The range of the Intrinsic Value is 575.84 - 1,060.41 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	575.84 - 1,060.41	735.78	-33.6%
DCF (Growth 10y)	670.99 - 1,203.64	848.79	-23.4%
DCF (EBITDA 5y)	861.59 - 1,587.67	1,230.17	11.0%
DCF (EBITDA 10y)	907.20 - 1,719.49	1,288.89	16.3%
Fair Value	426.96 - 426.96	426.96	-61.48%
P/E	811.33 - 1,069.19	893.84	-19.4%
EV/EBITDA	823.28 - 1,685.80	1,181.57	6.6%
EPV	767.41 - 1,036.04	901.73	-18.7%
DDM - Stable	400.56 - 1,047.37	723.96	-34.7%
DDM - Multi	589.22 - 1,123.06	765.91	-30.9%