As of 2024-12-15, the Intrinsic Value of Hansard Global PLC (HSD.L) is
23.87 GBP. This HSD.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 48.90 GBP, the upside of Hansard Global PLC is
-51.18%.
23.87 GBP
Intrinsic Value
HSD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(58,239.69) - (14,761.69) |
(23,394.41) |
-47941.3% |
| DCF (Growth 10y) |
(68,232.03) - (283,126.14) |
(110,909.02) |
-226907.8% |
| DCF (EBITDA 5y) |
(3,224.64) - (3,849.45) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(18,125.64) - (22,885.02) |
(1,234.50) |
-123450.0% |
| Fair Value |
23.87 - 23.87 |
23.87 |
-51.18% |
| P/E |
40.04 - 104.52 |
73.46 |
50.2% |
| EV/EBITDA |
3.36 - (1.73) |
0.05 |
-99.9% |
| EPV |
209.04 - 267.17 |
238.11 |
386.9% |
| DDM - Stable |
50.50 - 257.90 |
154.20 |
215.3% |
| DDM - Multi |
817.41 - 3,063.87 |
1,270.66 |
2498.5% |
HSD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
69.47 |
| Beta |
0.33 |
| Outstanding shares (mil) |
1.42 |
| Enterprise Value (mil) |
24.27 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.48% |
| Cost of Debt |
5.00% |
| WACC |
7.38% |