As of 2025-11-17, the Intrinsic Value of Hochschild Mining PLC (HOC.L) is 321.51 GBP. This HOC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 374.40 GBP, the upside of Hochschild Mining PLC is -14.10%.
The range of the Intrinsic Value is 247.22 - 461.01 GBP
Based on its market price of 374.40 GBP and our intrinsic valuation, Hochschild Mining PLC (HOC.L) is overvalued by 14.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 247.22 - 461.01 | 321.51 | -14.1% |
| DCF (Growth 10y) | 265.05 - 458.17 | 332.94 | -11.1% |
| DCF (EBITDA 5y) | 312.61 - 433.69 | 375.14 | 0.2% |
| DCF (EBITDA 10y) | 308.06 - 432.68 | 368.94 | -1.5% |
| Fair Value | 121.85 - 121.85 | 121.85 | -67.46% |
| P/E | 331.74 - 528.82 | 401.05 | 7.1% |
| EV/EBITDA | 286.16 - 411.37 | 358.81 | -4.2% |
| EPV | 6.94 - 18.20 | 12.57 | -96.6% |
| DDM - Stable | 168.24 - 391.65 | 279.95 | -25.2% |
| DDM - Multi | 181.15 - 327.65 | 233.30 | -37.7% |
| Market Cap (mil) | 1,730.64 |
| Beta | -0.09 |
| Outstanding shares (mil) | 4.62 |
| Enterprise Value (mil) | 1,898.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.87% |
| Cost of Debt | 5.15% |
| WACC | 10.05% |