Is HSP.L undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Hargreaves Services PLC (HSP.L) is 973.57 GBP. This HSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 676.00 GBP, the upside of Hargreaves Services PLC is 44.00%. This means that HSP.L is undervalued by 44.00%.

The range of the Intrinsic Value is 723.36 - 1,505.06 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	723.36 - 1,505.06	973.57	44.0%
DCF (Growth 10y)	938.17 - 1,840.40	1,228.92	81.8%
DCF (EBITDA 5y)	338.61 - 385.47	361.39	-46.5%
DCF (EBITDA 10y)	545.90 - 633.10	587.53	-13.1%
Fair Value	1,124.79 - 1,124.79	1,124.79	66.39%
P/E	157.47 - 643.24	398.77	-41.0%
EV/EBITDA	129.74 - 305.71	237.66	-64.8%
EPV	577.56 - 751.40	664.48	-1.7%
DDM - Stable	413.65 - 1,133.70	773.67	14.4%
DDM - Multi	1,023.60 - 2,040.10	1,349.10	99.6%