As of 2026-04-03, the Intrinsic Value of Samuel Heath and Sons PLC (HSM.L) is 483.48 GBP. This HSM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 325.00 GBP, the upside of Samuel Heath and Sons PLC is 48.80%.
The range of the Intrinsic Value is 417.73 - 588.07 GBP
Based on its market price of 325.00 GBP and our intrinsic valuation, Samuel Heath and Sons PLC (HSM.L) is undervalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 417.73 - 588.07 | 483.48 | 48.8% |
| DCF (Growth 10y) | 429.95 - 590.09 | 492.12 | 51.4% |
| DCF (EBITDA 5y) | 548.02 - 854.44 | 613.95 | 88.9% |
| DCF (EBITDA 10y) | 561.15 - 877.95 | 637.56 | 96.2% |
| Fair Value | 990.20 - 990.20 | 990.20 | 204.68% |
| P/E | 447.59 - 896.72 | 625.33 | 92.4% |
| EV/EBITDA | 603.65 - 962.97 | 748.82 | 130.4% |
| EPV | 312.03 - 384.99 | 348.51 | 7.2% |
| DDM - Stable | 329.06 - 675.89 | 502.48 | 54.6% |
| DDM - Multi | 367.73 - 586.42 | 451.91 | 39.0% |
| Market Cap (mil) | 8.36 |
| Beta | -0.13 |
| Outstanding shares (mil) | 0.03 |
| Enterprise Value (mil) | 5.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.35% |
| Cost of Debt | 5.00% |
| WACC | 7.27% |