As of 2025-11-18, the Intrinsic Value of Henderson Eurotrust PLC (HNE.L) is 238.06 GBP. This HNE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.00 GBP, the upside of Henderson Eurotrust PLC is 51.60%.
The range of the Intrinsic Value is 211.07 - 274.46 GBP
Based on its market price of 157.00 GBP and our intrinsic valuation, Henderson Eurotrust PLC (HNE.L) is undervalued by 51.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 211.07 - 274.46 | 238.06 | 51.6% |
| DCF (Growth 10y) | 230.61 - 294.52 | 258.00 | 64.3% |
| DCF (EBITDA 5y) | 143.90 - 214.70 | 174.33 | 11.0% |
| DCF (EBITDA 10y) | 186.99 - 251.70 | 214.54 | 36.7% |
| Fair Value | 566.84 - 566.84 | 566.84 | 261.04% |
| P/E | 116.37 - 204.52 | 149.79 | -4.6% |
| EV/EBITDA | 79.18 - 207.34 | 146.90 | -6.4% |
| EPV | 92.37 - 112.26 | 102.31 | -34.8% |
| DDM - Stable | 127.46 - 221.81 | 174.64 | 11.2% |
| DDM - Multi | 136.35 - 189.21 | 158.77 | 1.1% |
| Market Cap (mil) | 338.18 |
| Beta | 1.05 |
| Outstanding shares (mil) | 2.15 |
| Enterprise Value (mil) | 335.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.33% |
| Cost of Debt | 4.58% |
| WACC | 11.16% |