As of 2025-09-18, the Intrinsic Value of Robinson PLC (RBN.L) is 104.07 GBP. This RBN.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 145.00 GBP, the upside of Robinson PLC is -28.20%.
The range of the Intrinsic Value is 61.38 - 121.07 GBP
Based on its market price of 145.00 GBP and our intrinsic valuation, Robinson PLC (RBN.L) is overvalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (178.36) - (122.78) | (141.46) | -197.6% |
| DCF (Growth 10y) | (83.13) - (89.41) | (85.44) | -158.9% |
| DCF (EBITDA 5y) | 61.38 - 121.07 | 104.07 | -28.2% |
| DCF (EBITDA 10y) | 63.07 - 143.88 | 115.46 | -20.4% |
| Fair Value | -449.25 - -449.25 | -449.25 | -409.82% |
| P/E | (276.02) - (311.24) | (302.79) | -308.8% |
| EV/EBITDA | 32.58 - 523.83 | 267.35 | 84.4% |
| EPV | 67.33 - 91.00 | 79.17 | -45.4% |
| DDM - Stable | (124.34) - (299.13) | (211.73) | -246.0% |
| DDM - Multi | (12.10) - (22.56) | (15.73) | -110.8% |
| Market Cap (mil) | 26.81 |
| Beta | 1.01 |
| Outstanding shares (mil) | 0.18 |
| Enterprise Value (mil) | 32.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.26% |
| Cost of Debt | 5.36% |
| WACC | 9.61% |