As of 2024-12-14, the Intrinsic Value of Hargreaves Services PLC (HSP.L) is
289.30 GBP. This HSP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 590.00 GBP, the upside of Hargreaves Services PLC is
-51.00%.
The range of the Intrinsic Value is 193.87 - 545.28 GBP
289.30 GBP
Intrinsic Value
HSP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
193.87 - 545.28 |
289.30 |
-51.0% |
| DCF (Growth 10y) |
267.13 - 696.02 |
384.18 |
-34.9% |
| DCF (EBITDA 5y) |
98.09 - 123.46 |
110.40 |
-81.3% |
| DCF (EBITDA 10y) |
138.98 - 172.32 |
154.85 |
-73.8% |
| Fair Value |
931.23 - 931.23 |
931.23 |
57.84% |
| P/E |
154.96 - 509.36 |
313.45 |
-46.9% |
| EV/EBITDA |
102.33 - 296.15 |
189.94 |
-67.8% |
| EPV |
621.16 - 786.43 |
703.79 |
19.3% |
| DDM - Stable |
418.39 - 1,417.10 |
917.74 |
55.5% |
| DDM - Multi |
662.13 - 1,563.99 |
911.15 |
54.4% |
HSP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
194.47 |
| Beta |
-0.22 |
| Outstanding shares (mil) |
0.33 |
| Enterprise Value (mil) |
205.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.30% |
| Cost of Debt |
5.21% |
| WACC |
6.85% |