HSP.L
Hargreaves Services PLC
Price:  
754.00 
GBP
Volume:  
23,981.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSP.L Intrinsic Value

15.90 %
Upside

What is the intrinsic value of HSP.L?

As of 2025-07-22, the Intrinsic Value of Hargreaves Services PLC (HSP.L) is 873.77 GBP. This HSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 754.00 GBP, the upside of Hargreaves Services PLC is 15.90%.

The range of the Intrinsic Value is 663.00 - 1,293.20 GBP

Is HSP.L undervalued or overvalued?

Based on its market price of 754.00 GBP and our intrinsic valuation, Hargreaves Services PLC (HSP.L) is undervalued by 15.90%.

754.00 GBP
Stock Price
873.77 GBP
Intrinsic Value
Intrinsic Value Details

HSP.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 663.00 - 1,293.20 873.77 15.9%
DCF (Growth 10y) 857.70 - 1,578.83 1,100.61 46.0%
DCF (EBITDA 5y) 365.22 - 444.20 384.01 -49.1%
DCF (EBITDA 10y) 554.24 - 671.77 592.16 -21.5%
Fair Value 1,102.73 - 1,102.73 1,102.73 46.25%
P/E 262.89 - 536.37 360.19 -52.2%
EV/EBITDA 110.83 - 415.42 273.97 -63.7%
EPV 533.15 - 684.13 608.64 -19.3%
DDM - Stable 384.34 - 983.40 683.87 -9.3%
DDM - Multi 950.06 - 1,768.29 1,224.52 62.4%

HSP.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 248.84
Beta 0.79
Outstanding shares (mil) 0.33
Enterprise Value (mil) 267.30
Market risk premium 5.98%
Cost of Equity 8.04%
Cost of Debt 5.21%
WACC 7.61%