As of 2025-11-18, the Intrinsic Value of THG PLC (THG.L) is 108.68 GBP. This THG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 43.74 GBP, the upside of THG PLC is 148.50%.
The range of the Intrinsic Value is 54.92 - 294.35 GBP
Based on its market price of 43.74 GBP and our intrinsic valuation, THG PLC (THG.L) is undervalued by 148.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (19.62) - 32.35 | (7.98) | -118.2% |
| DCF (Growth 10y) | 54.92 - 294.35 | 108.68 | 148.5% |
| DCF (EBITDA 5y) | 12.81 - 34.25 | 29.28 | -33.1% |
| DCF (EBITDA 10y) | 43.45 - 82.11 | 68.82 | 57.3% |
| Fair Value | -46.46 - -46.46 | -46.46 | -206.21% |
| P/E | (83.81) - (119.86) | (112.42) | -357.0% |
| EV/EBITDA | (6.78) - 71.47 | 32.71 | -25.2% |
| EPV | (27.54) - (25.18) | (26.36) | -160.3% |
| DDM - Stable | (67.91) - (166.83) | (117.37) | -368.3% |
| DDM - Multi | (6.41) - (11.83) | (8.26) | -118.9% |
| Market Cap (mil) | 605.59 |
| Beta | 1.03 |
| Outstanding shares (mil) | 13.85 |
| Enterprise Value (mil) | 1,077.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.29% |
| Cost of Debt | 5.50% |
| WACC | 8.04% |