RBN.L
Robinson PLC
Price:  
130.00 
GBP
Volume:  
1,831.00
United Kingdom | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RBN.L Intrinsic Value

-10.30 %
Upside

What is the intrinsic value of RBN.L?

As of 2025-07-03, the Intrinsic Value of Robinson PLC (RBN.L) is 116.61 GBP. This RBN.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 130.00 GBP, the upside of Robinson PLC is -10.30%.

The range of the Intrinsic Value is 73.06 - 135.80 GBP

Is RBN.L undervalued or overvalued?

Based on its market price of 130.00 GBP and our intrinsic valuation, Robinson PLC (RBN.L) is overvalued by 10.30%.

130.00 GBP
Stock Price
116.61 GBP
Intrinsic Value
Intrinsic Value Details

RBN.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (204.73) - (137.14) (159.32) -222.6%
DCF (Growth 10y) (92.02) - (99.60) (94.74) -172.9%
DCF (EBITDA 5y) 73.06 - 135.80 116.61 -10.3%
DCF (EBITDA 10y) 76.37 - 163.92 131.36 1.0%
Fair Value -495.72 - -495.72 -495.72 -481.32%
P/E (304.57) - (343.44) (333.12) -356.2%
EV/EBITDA 35.96 - 578.03 295.01 126.9%
EPV 76.21 - 104.17 90.19 -30.6%
DDM - Stable (133.26) - (327.27) (230.27) -277.1%
DDM - Multi (12.92) - (24.66) (16.94) -113.0%

RBN.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21.78
Beta 0.89
Outstanding shares (mil) 0.17
Enterprise Value (mil) 27.68
Market risk premium 5.98%
Cost of Equity 11.43%
Cost of Debt 5.36%
WACC 9.40%