As of 2024-12-12, the Intrinsic Value of Hotel Chocolat Group PLC (HOTC.L) is
161.66 GBP. This HOTC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 374.00 GBP, the upside of Hotel Chocolat Group PLC is
-56.80%.
The range of the Intrinsic Value is 91.10 - 458.46 GBP
161.66 GBP
Intrinsic Value
HOTC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.10 - 458.46 |
161.66 |
-56.8% |
| DCF (Growth 10y) |
206.30 - 916.98 |
343.34 |
-8.2% |
| DCF (EBITDA 5y) |
134.16 - 185.98 |
158.25 |
-57.7% |
| DCF (EBITDA 10y) |
214.27 - 309.19 |
257.34 |
-31.2% |
| Fair Value |
-22.64 - -22.64 |
-22.64 |
-106.05% |
| P/E |
(55.42) - (61.49) |
(57.84) |
-115.5% |
| EV/EBITDA |
75.38 - 107.85 |
91.90 |
-75.4% |
| EPV |
222.84 - 304.27 |
263.55 |
-29.5% |
| DDM - Stable |
(57.43) - (325.86) |
(191.64) |
-151.2% |
| DDM - Multi |
93.87 - 421.52 |
154.43 |
-58.7% |
HOTC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
514.71 |
| Beta |
3.06 |
| Outstanding shares (mil) |
1.38 |
| Enterprise Value (mil) |
551.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.38% |
| Cost of Debt |
7.00% |
| WACC |
7.28% |