As of 2025-10-28, the Intrinsic Value of James Halstead PLC (JHD.L) is 151.66 GBP. This JHD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.50 GBP, the upside of James Halstead PLC is 6.40%.
The range of the Intrinsic Value is 120.48 - 218.04 GBP
Based on its market price of 142.50 GBP and our intrinsic valuation, James Halstead PLC (JHD.L) is undervalued by 6.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.48 - 218.04 | 151.66 | 6.4% |
| DCF (Growth 10y) | 139.40 - 247.44 | 174.30 | 22.3% |
| DCF (EBITDA 5y) | 115.74 - 157.51 | 134.72 | -5.5% |
| DCF (EBITDA 10y) | 133.56 - 186.07 | 156.58 | 9.9% |
| Fair Value | 72.55 - 72.55 | 72.55 | -49.09% |
| P/E | 152.45 - 281.79 | 217.03 | 52.3% |
| EV/EBITDA | 132.23 - 192.09 | 155.35 | 9.0% |
| EPV | 114.84 - 156.45 | 135.65 | -4.8% |
| DDM - Stable | 105.00 - 288.30 | 196.65 | 38.0% |
| DDM - Multi | 101.95 - 206.32 | 135.33 | -5.0% |
| Market Cap (mil) | 604.79 |
| Beta | 0.83 |
| Outstanding shares (mil) | 4.24 |
| Enterprise Value (mil) | 541.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.10% |
| Cost of Debt | 4.29% |
| WACC | 9.05% |