As of 2026-07-12, the Intrinsic Value of Helios Towers PLC (HTWS.L) is 151.08 GBP. This HTWS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.00 GBP, the upside of Helios Towers PLC is -23.30%.
The range of the Intrinsic Value is 86.92 - 284.22 GBP
Based on its market price of 197.00 GBP and our intrinsic valuation, Helios Towers PLC (HTWS.L) is overvalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.92 - 284.22 | 151.08 | -23.3% |
| DCF (Growth 10y) | 145.16 - 374.36 | 220.18 | 11.8% |
| DCF (EBITDA 5y) | 102.80 - 143.98 | 130.33 | -33.8% |
| DCF (EBITDA 10y) | 147.52 - 205.75 | 182.39 | -7.4% |
| Fair Value | 13.58 - 13.58 | 13.58 | -93.11% |
| P/E | 39.93 - 118.43 | 83.16 | -57.8% |
| EV/EBITDA | 71.29 - 152.45 | 107.91 | -45.2% |
| EPV | 4.04 - 28.64 | 16.34 | -91.7% |
| DDM - Stable | 21.42 - 62.26 | 41.84 | -78.8% |
| DDM - Multi | 59.28 - 138.07 | 83.42 | -57.7% |
| Market Cap (mil) | 2,128.92 |
| Beta | 0.96 |
| Outstanding shares (mil) | 10.81 |
| Enterprise Value (mil) | 3,457.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.90% |
| Cost of Debt | 8.86% |
| WACC | 8.49% |