As of 2024-12-12, the Intrinsic Value of Hochschild Mining PLC (HOC.L) is
192.43 GBP. This HOC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 239.00 GBP, the upside of Hochschild Mining PLC is
-19.50%.
The range of the Intrinsic Value is 112.14 - 448.17 GBP
192.43 GBP
Intrinsic Value
HOC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
112.14 - 448.17 |
192.43 |
-19.5% |
| DCF (Growth 10y) |
188.84 - 655.31 |
301.06 |
26.0% |
| DCF (EBITDA 5y) |
157.64 - 237.24 |
193.85 |
-18.9% |
| DCF (EBITDA 10y) |
195.19 - 304.17 |
243.49 |
1.9% |
| Fair Value |
22.39 - 22.39 |
22.39 |
-90.63% |
| P/E |
39.95 - 82.49 |
56.09 |
-76.5% |
| EV/EBITDA |
115.17 - 204.82 |
161.30 |
-32.5% |
| EPV |
29.33 - 55.01 |
42.17 |
-82.4% |
| DDM - Stable |
39.78 - 139.28 |
89.53 |
-62.5% |
| DDM - Multi |
85.64 - 238.21 |
126.63 |
-47.0% |
HOC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,224.06 |
| Beta |
2.49 |
| Outstanding shares (mil) |
5.12 |
| Enterprise Value (mil) |
1,442.30 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.39% |
| Cost of Debt |
4.84% |
| WACC |
8.33% |