As of 2024-12-11, the Intrinsic Value of Hiro Metaverse Acquisitions I SA (HMA1.L) is
-242.32 GBP. This HMA1.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1,055.00 GBP, the upside of Hiro Metaverse Acquisitions I SA is
-122.97%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-242.32 GBP
Intrinsic Value
HMA1.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-242.32 - -242.32 |
-242.32 |
-122.97% |
| DDM - Stable |
(823.81) - (5,361.09) |
(3,092.44) |
-393.1% |
| DDM - Multi |
(787.54) - (3,951.32) |
(1,309.72) |
-224.1% |
HMA1.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
120.80 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
0.11 |
| Enterprise Value (mil) |
119.95 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.47% |
| Cost of Debt |
5.00% |
| WACC |
5.66% |