HAL Trust logo HALFF - HAL Trust

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Strong
Trading 79.6% below fair value
Current Price $182.13
Bear Case $501.69 175.5% upside ($501.69 - $182.13) / $182.13 = 175.5% 12% stage 1 growth, 11% discount
Fair Value $892.76 390.2% upside ($892.76 - $182.13) / $182.13 = 390.2% 19% stage 1 growth, 11% discount
Bull Case $1,375.16 655.0% upside ($1,375.16 - $182.13) / $182.13 = 655.0% 25% stage 1 growth, 11% discount

Adjust Assumptions

19.2%
11.0%
3.0%

Key Value Driver

FCF growth rate (19% base case)

Terminal Value % of EV 46%
Implied Market Multiple 8.7x
Market is pricing in (growth) -2.5% vs our 19.2% base

Plain-Language Summary

Using a two-stage FCF DCF with 19% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $892.76 per share.

Warnings

ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1235 USD per EUR.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions