Harworth Group

Data Center Projects Like Skelton Grange Will Unlock Future Potential

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

-5.5%

0.9%

-5.5%

0.9%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

UK£2.1223.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 6.34%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Increased 0.44%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Decreased 46%

AnalystConsensusTarget has decreased revenue growth from 24.0% to -7.1% and increased future PE multiple from 8.3x to 9.9x.

Shared on 12 Mar 25

Fair value Increased 89%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

UK£2.12

23.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.53%

Real Estate revenue growth rate

0.18%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.25%

Calculation

UK£103.20m

Earnings '28

8.80x

PE Ratio '28

UK£907.71m

Market Cap '28

UK£907.71m

Market Cap '28

323.64m

No. shares '28

UK£2.80

Share Price '28

UK£2.80 Share Price '28

Discounted to 2025 @ 9.80% p.a.

UK£2.12

Fair Value '25