As of 2024-12-15, the Intrinsic Value of Howden Joinery Group PLC (HWDN.L) is
657.57 GBP. This HWDN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 823.50 GBP, the upside of Howden Joinery Group PLC is
-20.10%.
The range of the Intrinsic Value is 500.05 - 953.34 GBP
657.57 GBP
Intrinsic Value
HWDN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
500.05 - 953.34 |
657.57 |
-20.1% |
| DCF (Growth 10y) |
578.03 - 1,028.78 |
736.22 |
-10.6% |
| DCF (EBITDA 5y) |
690.95 - 970.21 |
819.63 |
-0.5% |
| DCF (EBITDA 10y) |
733.87 - 1,055.55 |
878.33 |
6.7% |
| Fair Value |
740.99 - 740.99 |
740.99 |
-10.02% |
| P/E |
840.53 - 1,102.90 |
962.89 |
16.9% |
| EV/EBITDA |
748.06 - 1,272.62 |
927.98 |
12.7% |
| EPV |
1,474.91 - 1,925.08 |
1,700.00 |
106.4% |
| DDM - Stable |
322.48 - 764.79 |
543.64 |
-34.0% |
| DDM - Multi |
446.18 - 789.48 |
567.12 |
-31.1% |
HWDN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,551.25 |
| Beta |
1.47 |
| Outstanding shares (mil) |
5.53 |
| Enterprise Value (mil) |
5,076.05 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.70% |
| Cost of Debt |
4.58% |
| WACC |
8.92% |