As of 2024-12-12, the Intrinsic Value of Harworth Group PLC (HWG.L) is
327.28 GBP. This HWG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 167.00 GBP, the upside of Harworth Group PLC is
96.00%.
The range of the Intrinsic Value is 261.55 - 425.26 GBP
327.28 GBP
Intrinsic Value
HWG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
261.55 - 425.26 |
327.28 |
96.0% |
| DCF (Growth 10y) |
(42.33) - (61.57) |
(49.92) |
-129.9% |
| DCF (EBITDA 5y) |
(11.14) - (13.97) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(22.72) - (26.95) |
(1,234.50) |
-123450.0% |
| Fair Value |
392.16 - 392.16 |
392.16 |
134.82% |
| P/E |
150.41 - 191.06 |
171.08 |
2.4% |
| EV/EBITDA |
(75.19) - (83.23) |
(78.85) |
-147.2% |
| EPV |
33.49 - 48.89 |
41.19 |
-75.3% |
| DDM - Stable |
125.74 - 242.20 |
183.97 |
10.2% |
| DDM - Multi |
42.44 - 61.81 |
50.20 |
-69.9% |
HWG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
531.17 |
| Beta |
-0.12 |
| Outstanding shares (mil) |
3.18 |
| Enterprise Value (mil) |
612.20 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.78% |
| Cost of Debt |
6.68% |
| WACC |
7.52% |