As of 2024-12-12, the Intrinsic Value of Henderson Smaller Companies Investment Trust PLC (HSL.L) is 1,394.46 GBP. This HSL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 842.00 GBP, the upside of Henderson Smaller Companies Investment Trust PLC is 65.60%.

The range of the Intrinsic Value is 1,184.53 - 1,696.52 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,184.53 - 1,696.52	1,394.46	65.6%
DCF (Growth 10y)	1,297.32 - 1,813.46	1,510.44	79.4%
DCF (EBITDA 5y)	877.88 - 1,300.69	1,079.99	28.3%
DCF (EBITDA 10y)	1,098.04 - 1,522.87	1,293.17	53.6%
Fair Value	3,285.93 - 3,285.93	3,285.93	290.25%
P/E	630.30 - 1,075.15	913.71	8.5%
EV/EBITDA	236.02 - 947.42	587.17	-30.3%
EPV	(815.75) - (1,010.60)	(913.17)	-208.5%
DDM - Stable	697.71 - 1,289.47	993.59	18.0%
DDM - Multi	831.87 - 1,223.81	992.27	17.8%