JHD.L
James Halstead PLC
Price:  
160.00 
GBP
Volume:  
201,574.00
United Kingdom | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JHD.L Intrinsic Value

-1.70 %
Upside

What is the intrinsic value of JHD.L?

As of 2025-07-04, the Intrinsic Value of James Halstead PLC (JHD.L) is 157.33 GBP. This JHD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.00 GBP, the upside of James Halstead PLC is -1.70%.

The range of the Intrinsic Value is 126.65 - 216.03 GBP

Is JHD.L undervalued or overvalued?

Based on its market price of 160.00 GBP and our intrinsic valuation, James Halstead PLC (JHD.L) is overvalued by 1.70%.

160.00 GBP
Stock Price
157.33 GBP
Intrinsic Value
Intrinsic Value Details

JHD.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 126.65 - 216.03 157.33 -1.7%
DCF (Growth 10y) 132.48 - 212.07 160.12 0.1%
DCF (EBITDA 5y) 115.47 - 137.69 128.20 -19.9%
DCF (EBITDA 10y) 125.24 - 152.65 139.53 -12.8%
Fair Value 49.24 - 49.24 49.24 -69.23%
P/E 152.44 - 183.87 168.38 5.2%
EV/EBITDA 107.57 - 159.37 137.71 -13.9%
EPV 116.10 - 147.23 131.66 -17.7%
DDM - Stable 75.54 - 185.94 130.74 -18.3%
DDM - Multi 110.33 - 194.56 139.33 -12.9%

JHD.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 689.11
Beta 0.83
Outstanding shares (mil) 4.31
Enterprise Value (mil) 631.45
Market risk premium 5.98%
Cost of Equity 8.95%
Cost of Debt 4.29%
WACC 8.89%