As of 2024-12-14, the Intrinsic Value of Robinson PLC (RBN.L) is
276.98 GBP. This RBN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.50 GBP, the upside of Robinson PLC is
170.20%.
The range of the Intrinsic Value is 152.82 - 852.88 GBP
276.98 GBP
Intrinsic Value
RBN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.82 - 852.88 |
276.98 |
170.2% |
| DCF (Growth 10y) |
319.32 - 1,563.78 |
540.96 |
427.8% |
| DCF (EBITDA 5y) |
259.11 - 392.67 |
356.22 |
247.5% |
| DCF (EBITDA 10y) |
360.40 - 566.79 |
493.90 |
381.9% |
| Fair Value |
80.73 - 80.73 |
80.73 |
-21.24% |
| P/E |
9.89 - 82.41 |
39.11 |
-61.8% |
| EV/EBITDA |
188.38 - 422.27 |
299.97 |
192.7% |
| EPV |
58.23 - 99.17 |
78.70 |
-23.2% |
| DDM - Stable |
31.99 - 113.81 |
72.90 |
-28.9% |
| DDM - Multi |
199.39 - 482.75 |
275.19 |
168.5% |
RBN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17.17 |
| Beta |
0.55 |
| Outstanding shares (mil) |
0.17 |
| Enterprise Value (mil) |
25.04 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.31% |
| Cost of Debt |
5.10% |
| WACC |
6.75% |