As of 2024-10-04, the Intrinsic Value of Ritchie Bros. Auctioneers Inc (RBA.TO) is
87.92 CAD. This RBA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.99 CAD, the upside of Ritchie Bros. Auctioneers Inc is
-18.60%.
The range of the Intrinsic Value is 52.95 - 205.91 CAD
87.92 CAD
Intrinsic Value
RBA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.95 - 205.91 |
87.92 |
-18.6% |
| DCF (Growth 10y) |
68.98 - 243.45 |
109.18 |
1.1% |
| DCF (EBITDA 5y) |
32.29 - 61.63 |
45.02 |
-58.3% |
| DCF (EBITDA 10y) |
49.75 - 89.28 |
66.44 |
-38.5% |
| Fair Value |
54.35 - 54.35 |
54.35 |
-49.67% |
| P/E |
30.16 - 79.24 |
54.61 |
-49.4% |
| EV/EBITDA |
28.85 - 69.36 |
42.61 |
-60.5% |
| EPV |
26.72 - 46.30 |
36.51 |
-66.2% |
| DDM - Stable |
27.16 - 98.80 |
62.98 |
-41.7% |
| DDM - Multi |
38.02 - 102.06 |
54.78 |
-49.3% |
RBA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,897.59 |
| Beta |
0.97 |
| Outstanding shares (mil) |
184.25 |
| Enterprise Value (mil) |
22,981.27 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.69% |
| Cost of Debt |
7.42% |
| WACC |
7.32% |