As of 2025-09-17, the Intrinsic Value of Hargreaves Services PLC (HSP.L) is 637.27 GBP. This HSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 718.00 GBP, the upside of Hargreaves Services PLC is -11.20%.
The range of the Intrinsic Value is 498.61 - 907.17 GBP
Based on its market price of 718.00 GBP and our intrinsic valuation, Hargreaves Services PLC (HSP.L) is overvalued by 11.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 498.61 - 907.17 | 637.27 | -11.2% |
| DCF (Growth 10y) | 518.59 - 878.95 | 641.93 | -10.6% |
| DCF (EBITDA 5y) | 255.71 - 315.70 | 297.73 | -58.5% |
| DCF (EBITDA 10y) | 339.81 - 408.90 | 382.88 | -46.7% |
| Fair Value | 1,131.28 - 1,131.28 | 1,131.28 | 57.56% |
| P/E | 310.30 - 581.02 | 377.67 | -47.4% |
| EV/EBITDA | 150.92 - 365.04 | 260.06 | -63.8% |
| EPV | 683.83 - 846.32 | 765.07 | 6.6% |
| DDM - Stable | 419.61 - 1,022.70 | 721.15 | 0.4% |
| DDM - Multi | 570.10 - 989.49 | 715.42 | -0.4% |
| Market Cap (mil) | 234.10 |
| Beta | 0.78 |
| Outstanding shares (mil) | 0.33 |
| Enterprise Value (mil) | 243.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.77% |
| Cost of Debt | 6.09% |
| WACC | 7.47% |