As of 2026-03-08, the Intrinsic Value of Henderson Smaller Companies Investment Trust PLC (HSL.L) is 865.05 GBP. This HSL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 877.00 GBP, the upside of Henderson Smaller Companies Investment Trust PLC is -1.40%.
The range of the Intrinsic Value is 673.51 - 1,203.75 GBP
Based on its market price of 877.00 GBP and our intrinsic valuation, Henderson Smaller Companies Investment Trust PLC (HSL.L) is overvalued by 1.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 673.51 - 1,203.75 | 865.05 | -1.4% |
| DCF (Growth 10y) | 759.78 - 1,271.15 | 946.82 | 8.0% |
| DCF (EBITDA 5y) | 501.96 - 1,127.97 | 770.00 | -12.2% |
| DCF (EBITDA 10y) | 641.39 - 1,213.89 | 877.98 | 0.1% |
| Fair Value | 229.50 - 229.50 | 229.50 | -73.83% |
| P/E | 87.39 - 1,046.38 | 531.37 | -39.4% |
| EV/EBITDA | (78.08) - 762.95 | 280.17 | -68.1% |
| EPV | (344.21) - (407.43) | (375.82) | -142.9% |
| DDM - Stable | 57.21 - 121.26 | 89.24 | -89.8% |
| DDM - Multi | 1,147.87 - 1,524.63 | 1,292.51 | 47.4% |
| Market Cap (mil) | 525.24 |
| Beta | 1.58 |
| Outstanding shares (mil) | 0.60 |
| Enterprise Value (mil) | 605.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.02% |
| Cost of Debt | 6.62% |
| WACC | 10.50% |