As of 2024-12-12, the Intrinsic Value of Honeycomb Investment Trust PLC (HONY.L) is 377.19 GBP. This HONY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 565.00 GBP, the upside of Honeycomb Investment Trust PLC is -33.20%.

The range of the Intrinsic Value is 175.39 - 864.14 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	175.39 - 864.14	377.19	-33.2%
DCF (Growth 10y)	184.93 - 784.98	363.53	-35.7%
DCF (EBITDA 5y)	(15.16) - 268.45	80.66	-85.7%
DCF (EBITDA 10y)	61.26 - 333.13	155.60	-72.5%
Fair Value	694.51 - 694.51	694.51	22.92%
P/E	419.97 - 611.21	522.94	-7.4%
EV/EBITDA	(103.66) - 689.12	296.04	-47.6%
EPV	128.57 - 354.32	241.44	-57.3%
DDM - Stable	230.55 - 542.15	386.35	-31.6%
DDM - Multi	247.58 - 400.27	302.07	-46.5%