As of 2024-12-14, the Intrinsic Value of THG PLC (THG.L) is
66.40 GBP. This THG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 53.25 GBP, the upside of THG PLC is
24.70%.
The range of the Intrinsic Value is 5.53 - 340.28 GBP
66.40 GBP
Intrinsic Value
THG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(252.74) - (107.96) |
(134.87) |
-353.3% |
| DCF (Growth 10y) |
5.53 - 340.28 |
66.40 |
24.7% |
| DCF (EBITDA 5y) |
8.46 - 124.84 |
61.70 |
15.9% |
| DCF (EBITDA 10y) |
76.42 - 329.43 |
183.60 |
244.8% |
| Fair Value |
-84.14 - -84.14 |
-84.14 |
-258.01% |
| P/E |
(311.33) - (479.61) |
(409.35) |
-868.7% |
| EV/EBITDA |
(1.34) - 134.89 |
55.59 |
4.4% |
| EPV |
(118.30) - (165.29) |
(141.79) |
-366.3% |
| DDM - Stable |
(87.02) - (255.89) |
(171.45) |
-422.0% |
| DDM - Multi |
(13.34) - (32.06) |
(18.97) |
-135.6% |
THG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
785.92 |
| Beta |
2.60 |
| Outstanding shares (mil) |
14.76 |
| Enterprise Value (mil) |
1,364.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.73% |
| Cost of Debt |
5.50% |
| WACC |
8.77% |