The Discounted Cash Flow (DCF) valuation of Heavitree Brewery PLC (HVT.L) is 629.79 GBP. With the latest stock price at 220.00 GBP, the upside of Heavitree Brewery PLC based on DCF is 186.3%.
Based on the latest price of 220.00 GBP and our DCF valuation, Heavitree Brewery PLC (HVT.L) is a buy. buying HVT.L stocks now will result in a potential gain of 186.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.7% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 495.97 - 870.33 | 629.79 |
| Upside | 125.4% - 295.6% | 186.3% |