As of 2025-08-04, the Intrinsic Value of RF Capital Group Inc (RCG.TO) is 61.16 CAD. This RCG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.75 CAD, the upside of RF Capital Group Inc is 209.70%.
The range of the Intrinsic Value is 51.32 - 75.68 CAD
Based on its market price of 19.75 CAD and our intrinsic valuation, RF Capital Group Inc (RCG.TO) is undervalued by 209.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.32 - 75.68 | 61.16 | 209.7% |
| DCF (Growth 10y) | 54.83 - 77.59 | 64.07 | 224.4% |
| DCF (EBITDA 5y) | 34.08 - 48.55 | 35.80 | 81.3% |
| DCF (EBITDA 10y) | 48.64 - 67.33 | 51.99 | 163.2% |
| Fair Value | -1.60 - -1.60 | -1.60 | -108.08% |
| P/E | (2.62) - 7.19 | 1.83 | -90.8% |
| EV/EBITDA | 22.97 - 64.00 | 32.43 | 64.2% |
| EPV | 87.67 - 110.80 | 99.24 | 402.5% |
| DDM - Stable | (2.07) - (4.07) | (3.07) | -115.6% |
| DDM - Multi | 4.09 - 6.52 | 5.05 | -74.4% |
| Market Cap (mil) | 149.57 |
| Beta | 0.23 |
| Outstanding shares (mil) | 7.57 |
| Enterprise Value (mil) | 222.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.42% |
| Cost of Debt | 6.51% |
| WACC | 7.03% |