As of May 25, 2025, Hargreave Hale Aim Vct PLC has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $33.60, this represents a potential upside of -169.2%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | -173.7% |
| Potential Upside (10-year) | -169.2% |
| Discount Rate (WACC) | 7.9% - 9.7% |
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 09-2024 | (2) | 90% |
| 09-2025 | (3) | 5% |
| 09-2026 | (3) | 3% |
| 09-2027 | (3) | 3% |
| 09-2028 | (3) | 2% |
| 09-2029 | (3) | 6% |
| 09-2030 | (3) | 2% |
| 09-2031 | (3) | 3% |
| 09-2032 | (3) | 2% |
| 09-2033 | (3) | 2% |
| 09-2034 | (3) | 2% |
Net profit margin is expected to improve from 264% in 09-2024 to -650% by 09-2034, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 09-2024 | (7) | 264% |
| 09-2025 | (6) | -551% |
| 09-2026 | (6) | -559% |
| 09-2027 | (6) | -568% |
| 09-2028 | (6) | -569% |
| 09-2029 | (6) | -591% |
| 09-2030 | (6) | -601% |
| 09-2031 | (6) | -618% |
| 09-2032 | (6) | -628% |
| 09-2033 | (6) | -639% |
| 09-2034 | (6) | -650% |
with a 5-year average of $0 million. Projected CapEx is expected to maintain at approximately 0% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 09-2025 | 0 |
| 09-2026 | 0 |
| 09-2027 | 0 |
| 09-2028 | 0 |
| 09-2029 | 0 |
| 09-2030 | 0 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 0 |
| Days Inventory | 0 |
| Days Payables | 2 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 2025 | (7) | (1) | (0) | (0) | (6) |
| 2026 | (7) | (1) | (0) | (0) | (6) |
| 2027 | (7) | (1) | (0) | 0 | (6) |
| 2028 | (7) | (1) | (0) | 0 | (6) |
| 2029 | (7) | (1) | (0) | (0) | (6) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | -173.7% |
| 10-Year DCF (Growth) | 0.00 | -169.2% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is Hargreave Hale Aim Vct PLC (HHV.L) a buy or a sell? Hargreave Hale Aim Vct PLC is definitely a sell. Based on our DCF analysis, Hargreave Hale Aim Vct PLC (HHV.L) appears to be overvalued with upside potential of -169.2%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $33.60.