As of 2024-12-15, the Intrinsic Value of Rapid Nutrition PLC (RAP.SW) is
0.25 EUR. This RAP.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.08 EUR, the upside of Rapid Nutrition PLC is
198.80%.
The range of the Intrinsic Value is 0.19 - 0.33 EUR
RAP.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.19 - 0.33 |
0.25 |
198.8% |
| DCF (Growth 10y) |
0.26 - 0.45 |
0.33 |
299.4% |
| DCF (EBITDA 5y) |
0.07 - 0.08 |
0.08 |
-6.3% |
| DCF (EBITDA 10y) |
0.12 - 0.15 |
0.14 |
65.0% |
| Fair Value |
-0.36 - -0.36 |
-0.36 |
-534.31% |
| P/E |
(0.37) - (0.43) |
(0.40) |
-590.1% |
| EV/EBITDA |
0.01 - 0.31 |
0.15 |
84.0% |
| EPV |
0.17 - 0.26 |
0.22 |
165.3% |
| DDM - Stable |
(0.36) - (0.74) |
(0.55) |
-768.5% |
| DDM - Multi |
(0.84) - (1.39) |
(1.05) |
-1379.4% |
RAP.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.19 |
| Beta |
0.89 |
| Outstanding shares (mil) |
38.85 |
| Enterprise Value (mil) |
4.13 |
| Market risk premium |
4.74% |
| Cost of Equity |
7.64% |
| Cost of Debt |
5.50% |
| WACC |
6.82% |