As of 2024-12-13, the Intrinsic Value of HomeServe PLC (HSV.L) is
988.16 GBP. This HSV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,198.00 GBP, the upside of HomeServe PLC is
-17.50%.
The range of the Intrinsic Value is 542.12 - 3,104.15 GBP
988.16 GBP
Intrinsic Value
HSV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
542.12 - 3,104.15 |
988.16 |
-17.5% |
| DCF (Growth 10y) |
774.85 - 3,914.95 |
1,324.49 |
10.6% |
| DCF (EBITDA 5y) |
293.23 - 747.51 |
546.44 |
-54.4% |
| DCF (EBITDA 10y) |
480.18 - 1,046.12 |
778.96 |
-35.0% |
| Fair Value |
998.04 - 998.04 |
998.04 |
-16.69% |
| P/E |
400.02 - 673.08 |
548.09 |
-54.2% |
| EV/EBITDA |
325.19 - 1,019.43 |
767.00 |
-36.0% |
| EPV |
2,271.27 - 3,065.15 |
2,668.21 |
122.7% |
| DDM - Stable |
478.20 - 2,178.86 |
1,328.53 |
10.9% |
| DDM - Multi |
655.06 - 2,284.34 |
1,013.88 |
-15.4% |
HSV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,051.17 |
| Beta |
0.47 |
| Outstanding shares (mil) |
3.38 |
| Enterprise Value (mil) |
4,744.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.75% |
| Cost of Debt |
4.46% |
| WACC |
7.02% |