As of 2025-07-01, the Intrinsic Value of Hargreaves Services PLC (HSP.L) is 937.88 GBP. This HSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 748.00 GBP, the upside of Hargreaves Services PLC is 25.40%.
The range of the Intrinsic Value is 708.83 - 1,398.22 GBP
Based on its market price of 748.00 GBP and our intrinsic valuation, Hargreaves Services PLC (HSP.L) is undervalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 708.83 - 1,398.22 | 937.88 | 25.4% |
| DCF (Growth 10y) | 916.39 - 1,706.92 | 1,180.96 | 57.9% |
| DCF (EBITDA 5y) | 392.78 - 522.36 | 448.32 | -40.1% |
| DCF (EBITDA 10y) | 595.91 - 767.22 | 670.02 | -10.4% |
| Fair Value | 1,199.63 - 1,199.63 | 1,199.63 | 60.38% |
| P/E | 343.57 - 581.58 | 438.39 | -41.4% |
| EV/EBITDA | 139.49 - 514.86 | 328.45 | -56.1% |
| EPV | 571.02 - 741.60 | 656.31 | -12.3% |
| DDM - Stable | 406.90 - 1,051.92 | 729.41 | -2.5% |
| DDM - Multi | 1,005.28 - 1,891.32 | 1,300.47 | 73.9% |
| Market Cap (mil) | 226.92 |
| Beta | 0.78 |
| Outstanding shares (mil) | 0.30 |
| Enterprise Value (mil) | 245.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.18% |
| Cost of Debt | 5.21% |
| WACC | 7.68% |