As of 2025-05-16, the Intrinsic Value of Robinson PLC (RBN.L) is 150.89 GBP. This RBN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.00 GBP, the upside of Robinson PLC is 11.80%.
The range of the Intrinsic Value is 94.05 - 291.40 GBP
Based on its market price of 135.00 GBP and our intrinsic valuation, Robinson PLC (RBN.L) is undervalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 94.05 - 291.40 | 150.89 | 11.8% |
| DCF (Growth 10y) | 203.53 - 543.23 | 301.91 | 123.6% |
| DCF (EBITDA 5y) | 256.97 - 354.28 | 319.98 | 137.0% |
| DCF (EBITDA 10y) | 321.48 - 472.54 | 408.56 | 202.6% |
| Fair Value | 79.23 - 79.23 | 79.23 | -41.31% |
| P/E | 9.83 - 80.88 | 38.41 | -71.6% |
| EV/EBITDA | 163.68 - 414.45 | 289.40 | 114.4% |
| EPV | 36.05 - 62.38 | 49.21 | -63.5% |
| DDM - Stable | 23.23 - 59.02 | 41.12 | -69.5% |
| DDM - Multi | 148.19 - 259.04 | 185.82 | 37.6% |
| Market Cap (mil) | 23.04 |
| Beta | 1.06 |
| Outstanding shares (mil) | 0.17 |
| Enterprise Value (mil) | 30.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.69% |
| Cost of Debt | 5.10% |
| WACC | 8.67% |