As of 2025-09-17, the Intrinsic Value of Ricardo PLC (RCDO.L) is 538.93 GBP. This RCDO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 427.00 GBP, the upside of Ricardo PLC is 26.20%.
The range of the Intrinsic Value is 416.66 - 748.38 GBP
Based on its market price of 427.00 GBP and our intrinsic valuation, Ricardo PLC (RCDO.L) is undervalued by 26.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 416.66 - 748.38 | 538.93 | 26.2% |
| DCF (Growth 10y) | 618.29 - 1,079.01 | 788.66 | 84.7% |
| DCF (EBITDA 5y) | 594.72 - 756.18 | 679.21 | 59.1% |
| DCF (EBITDA 10y) | 742.79 - 991.72 | 865.77 | 102.8% |
| Fair Value | 1,261.80 - 1,261.80 | 1,261.80 | 195.50% |
| P/E | 182.36 - 1,344.57 | 658.35 | 54.2% |
| EV/EBITDA | 485.02 - 961.13 | 709.34 | 66.1% |
| EPV | 718.19 - 998.93 | 858.56 | 101.1% |
| DDM - Stable | 397.07 - 846.83 | 621.95 | 45.7% |
| DDM - Multi | 341.40 - 576.52 | 429.76 | 0.6% |
| Market Cap (mil) | 265.65 |
| Beta | -0.39 |
| Outstanding shares (mil) | 0.62 |
| Enterprise Value (mil) | 304.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.13% |
| Cost of Debt | 5.44% |
| WACC | 6.90% |