As of 2024-12-11, the Intrinsic Value of Samuel Heath and Sons PLC (HSM.L) is
440.90 GBP. This HSM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 360.00 GBP, the upside of Samuel Heath and Sons PLC is
22.50%.
The range of the Intrinsic Value is 347.68 - 642.39 GBP
440.90 GBP
Intrinsic Value
HSM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
347.68 - 642.39 |
440.90 |
22.5% |
| DCF (Growth 10y) |
339.85 - 583.11 |
417.53 |
16.0% |
| DCF (EBITDA 5y) |
390.98 - 658.16 |
414.76 |
15.2% |
| DCF (EBITDA 10y) |
395.74 - 653.67 |
428.49 |
19.0% |
| Fair Value |
757.60 - 757.60 |
757.60 |
110.44% |
| P/E |
343.24 - 650.32 |
423.21 |
17.6% |
| EV/EBITDA |
380.34 - 702.10 |
477.62 |
32.7% |
| EPV |
428.15 - 537.18 |
482.67 |
34.1% |
| DDM - Stable |
291.65 - 811.74 |
551.69 |
53.2% |
| DDM - Multi |
344.11 - 715.13 |
461.55 |
28.2% |
HSM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.12 |
| Beta |
-0.42 |
| Outstanding shares (mil) |
0.03 |
| Enterprise Value (mil) |
7.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.32% |
| Cost of Debt |
5.00% |
| WACC |
7.29% |