As of 2024-12-15, the Intrinsic Value of Ricardo PLC (RCDO.L) is
439.74 GBP. This RCDO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 402.00 GBP, the upside of Ricardo PLC is
9.40%.
The range of the Intrinsic Value is 218.50 - 1,386.41 GBP
439.74 GBP
Intrinsic Value
RCDO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
218.50 - 1,386.41 |
439.74 |
9.4% |
| DCF (Growth 10y) |
382.39 - 1,925.03 |
676.39 |
68.3% |
| DCF (EBITDA 5y) |
334.38 - 420.51 |
382.05 |
-5.0% |
| DCF (EBITDA 10y) |
428.70 - 572.82 |
502.64 |
25.0% |
| Fair Value |
-24.30 - -24.30 |
-24.30 |
-106.04% |
| P/E |
(16.33) - (15.16) |
(16.67) |
-104.1% |
| EV/EBITDA |
312.02 - 495.01 |
396.66 |
-1.3% |
| EPV |
491.86 - 726.49 |
609.17 |
51.5% |
| DDM - Stable |
(9.49) - (36.68) |
(23.09) |
-105.7% |
| DDM - Multi |
212.66 - 651.58 |
322.23 |
-19.8% |
RCDO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
248.18 |
| Beta |
-0.22 |
| Outstanding shares (mil) |
0.62 |
| Enterprise Value (mil) |
334.78 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.78% |
| Cost of Debt |
5.05% |
| WACC |
6.16% |