As of 2024-12-12, the Intrinsic Value of hVIVO PLC (HVO.L) is 30.06 GBP. This HVO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.00 GBP, the upside of hVIVO PLC is 36.60%.

The range of the Intrinsic Value is 20.74 - 65.54 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	20.74 - 65.54	30.06	36.6%
DCF (Growth 10y)	28.60 - 93.85	42.27	92.1%
DCF (EBITDA 5y)	20.03 - 33.50	24.42	11.0%
DCF (EBITDA 10y)	26.40 - 46.92	33.24	51.1%
Fair Value	63.65 - 63.65	63.65	189.31%
P/E	26.25 - 40.63	33.15	50.7%
EV/EBITDA	18.21 - 42.63	27.81	26.4%
EPV	36.34 - 62.49	49.42	124.6%
DDM - Stable	20.34 - 100.62	60.48	174.9%
DDM - Multi	17.50 - 70.07	28.33	28.8%