As of 2024-12-13, the Intrinsic Value of Rathbone Brothers PLC (RAT.L) is 598.40 GBP. This RAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,688.00 GBP, the upside of Rathbone Brothers PLC is -64.50%.

The range of the Intrinsic Value is (300.59) - 20,063.41 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(300.59) - 20,063.41	598.40	-64.5%
DCF (Growth 10y)	168.30 - 30,071.78	1,491.95	-11.6%
DCF (EBITDA 5y)	(478.45) - 468.08	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(131.64) - 1,313.31	464.39	-72.5%
Fair Value	989.02 - 989.02	989.02	-41.41%
P/E	695.94 - 1,284.65	883.23	-47.7%
EV/EBITDA	(98.28) - 1,378.48	406.58	-75.9%
EPV	705.71 - 2,363.65	1,534.68	-9.1%
DDM - Stable	502.83 - 2,057.53	1,280.18	-24.2%
DDM - Multi	772.21 - 2,285.87	1,135.37	-32.7%