As of 2024-12-11, the Intrinsic Value of Heavitree Brewery PLC (HVT.L) is 713.43 GBP. This HVT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 280.00 GBP, the upside of Heavitree Brewery PLC is 154.80%.

The range of the Intrinsic Value is 556.33 - 989.76 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	556.33 - 989.76	713.43	154.8%
DCF (Growth 10y)	586.16 - 1,006.11	739.30	164.0%
DCF (EBITDA 5y)	674.73 - 1,066.95	895.85	219.9%
DCF (EBITDA 10y)	676.69 - 1,083.49	887.07	216.8%
Fair Value	955.26 - 955.26	955.26	241.17%
P/E	617.27 - 1,398.51	1,098.91	292.5%
EV/EBITDA	474.83 - 1,053.78	729.12	160.4%
EPV	396.88 - 613.54	505.21	80.4%
DDM - Stable	263.99 - 602.54	433.27	54.7%
DDM - Multi	363.11 - 661.27	470.28	68.0%