As of 2025-06-02, the Intrinsic Value of HALEON PLC (HLN.L) is 285.42 GBP. This HLN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 413.90 GBP, the upside of HALEON PLC is -31.00%.
The range of the Intrinsic Value is 189.82 - 504.04 GBP
Based on its market price of 413.90 GBP and our intrinsic valuation, HALEON PLC (HLN.L) is overvalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.82 - 504.04 | 285.42 | -31.0% |
| DCF (Growth 10y) | 241.36 - 580.85 | 345.53 | -16.5% |
| DCF (EBITDA 5y) | 184.70 - 324.89 | 250.78 | -39.4% |
| DCF (EBITDA 10y) | 236.01 - 403.64 | 312.15 | -24.6% |
| Fair Value | 350.76 - 350.76 | 350.76 | -15.25% |
| P/E | 324.17 - 409.41 | 380.08 | -8.2% |
| EV/EBITDA | 159.06 - 296.68 | 211.47 | -48.9% |
| EPV | 157.48 - 245.10 | 201.29 | -51.4% |
| DDM - Stable | 132.59 - 367.11 | 249.85 | -39.6% |
| DDM - Multi | 153.60 - 338.73 | 212.28 | -48.7% |
| Market Cap (mil) | 37,057.50 |
| Beta | 0.41 |
| Outstanding shares (mil) | 89.53 |
| Enterprise Value (mil) | 44,934.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.23% |
| Cost of Debt | 5.93% |
| WACC | 7.40% |