Is HOT.L undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Henderson Opportunities Trust PLC (HOT.L) is 373.25 GBP. This HOT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 227.00 GBP, the upside of Henderson Opportunities Trust PLC is 64.40%. This means that HOT.L is undervalued by 64.40%.

The range of the Intrinsic Value is 329.24 - 433.08 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	329.24 - 433.08	373.25	64.4%
DCF (Growth 10y)	360.13 - 464.75	404.77	78.3%
DCF (EBITDA 5y)	492.17 - 603.27	567.35	149.9%
DCF (EBITDA 10y)	462.10 - 581.35	532.41	134.5%
Fair Value	1.78 - 1.78	1.78	-99.22%
P/E	204.04 - 416.18	226.80	-0.1%
EV/EBITDA	372.97 - 621.97	528.57	132.9%
EPV	(186.38) - (225.68)	(206.03)	-190.8%
DDM - Stable	194.30 - 339.72	267.01	17.6%
DDM - Multi	222.94 - 307.33	258.65	13.9%