As of 2025-09-16, the Intrinsic Value of HomeServe PLC (HSV.L) is 955.39 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 -20.30%.
The range of the Intrinsic Value is 541.13 - 2,656.06 GBP
Based on its market price of 1,198.00 GBP and our intrinsic valuation, HomeServe PLC (HSV.L) is overvalued by 20.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 541.13 - 2,656.06 | 955.39 | -20.3% |
| DCF (Growth 10y) | 773.50 - 3,353.54 | 1,281.51 | 7.0% |
| DCF (EBITDA 5y) | 346.71 - 739.57 | 539.65 | -55.0% |
| DCF (EBITDA 10y) | 534.63 - 1,028.23 | 768.10 | -35.9% |
| Fair Value | 998.04 - 998.04 | 998.04 | -16.69% |
| P/E | 582.06 - 883.87 | 751.18 | -37.3% |
| EV/EBITDA | 405.99 - 1,003.20 | 795.40 | -33.6% |
| EPV | 2,269.20 - 2,978.34 | 2,623.77 | 119.0% |
| DDM - Stable | 477.55 - 1,944.97 | 1,211.26 | 1.1% |
| DDM - Multi | 654.08 - 2,032.82 | 985.16 | -17.8% |
| 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 | 7.85% |
| Cost of Debt | 4.46% |
| WACC | 7.11% |