As of 2024-12-13, the Intrinsic Value of HSS Hire Group PLC (HSS.L) is
12.34 GBP. This HSS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.64 GBP, the upside of HSS Hire Group PLC is
118.70%.
The range of the Intrinsic Value is 9.67 - 15.88 GBP
12.34 GBP
Intrinsic Value
HSS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.67 - 15.88 |
12.34 |
118.7% |
| DCF (Growth 10y) |
11.45 - 17.49 |
14.06 |
149.2% |
| DCF (EBITDA 5y) |
6.11 - 11.22 |
7.96 |
41.2% |
| DCF (EBITDA 10y) |
9.14 - 14.26 |
11.11 |
97.0% |
| Fair Value |
-2.52 - -2.52 |
-2.52 |
-144.69% |
| P/E |
(5.13) - 15.05 |
2.93 |
-48.1% |
| EV/EBITDA |
17.17 - 37.33 |
25.93 |
359.7% |
| EPV |
62.84 - 76.70 |
69.77 |
1137.0% |
| DDM - Stable |
(1.73) - (3.42) |
(2.58) |
-145.7% |
| DDM - Multi |
2.98 - 4.97 |
3.75 |
-33.5% |
HSS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40.44 |
| Beta |
1.13 |
| Outstanding shares (mil) |
7.17 |
| Enterprise Value (mil) |
127.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
17.31% |
| Cost of Debt |
9.53% |
| WACC |
9.72% |