What is the intrinsic value of HWG.L?
As of 2025-11-13, the Intrinsic Value of Harworth Group PLC (HWG.L) is
400.48 GBP. This HWG.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 164.00 GBP, the upside of Harworth Group PLC is
144.19%.
Is HWG.L undervalued or overvalued?
Based on its market price of 164.00 GBP and our intrinsic valuation, Harworth Group PLC (HWG.L) is undervalued by 144.19%.
400.48 GBP
Intrinsic Value
HWG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,453.93) - (565.61) |
(887.11) |
-640.9% |
| DCF (Growth 10y) |
(480.52) - (1,801.95) |
(706.95) |
-531.1% |
| DCF (EBITDA 5y) |
(84.53) - (70.74) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(111.67) - (77.94) |
(1,234.50) |
-123450.0% |
| Fair Value |
400.48 - 400.48 |
400.48 |
144.19% |
| P/E |
85.72 - 192.87 |
135.43 |
-17.4% |
| EV/EBITDA |
(68.90) - (40.94) |
(56.89) |
-134.7% |
| EPV |
(16.89) - (7.71) |
(12.30) |
-107.5% |
| DDM - Stable |
248.01 - 1,479.04 |
863.53 |
426.5% |
| DDM - Multi |
497.01 - 2,269.24 |
811.54 |
394.8% |
HWG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
533.85 |
| Beta |
0.49 |
| Outstanding shares (mil) |
3.26 |
| Enterprise Value (mil) |
714.55 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.75% |
| Cost of Debt |
7.71% |
| WACC |
6.58% |