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