As of 2024-12-11, the Intrinsic Value of Reach PLC (RCH.L) is
130.10 GBP. This RCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.70 GBP, the upside of Reach PLC is
48.30%.
The range of the Intrinsic Value is 107.81 - 163.96 GBP
130.10 GBP
Intrinsic Value
RCH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
107.81 - 163.96 |
130.10 |
48.3% |
| DCF (Growth 10y) |
106.80 - 155.63 |
126.30 |
44.0% |
| DCF (EBITDA 5y) |
45.55 - 68.29 |
56.54 |
-35.5% |
| DCF (EBITDA 10y) |
66.62 - 89.31 |
77.27 |
-11.9% |
| Fair Value |
327.40 - 327.40 |
327.40 |
273.32% |
| P/E |
84.45 - 181.51 |
114.12 |
30.1% |
| EV/EBITDA |
66.63 - 149.92 |
95.49 |
8.9% |
| EPV |
370.91 - 470.13 |
420.52 |
379.5% |
| DDM - Stable |
101.16 - 198.61 |
149.88 |
70.9% |
| DDM - Multi |
79.66 - 118.87 |
95.18 |
8.5% |
RCH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
277.91 |
| Beta |
0.56 |
| Outstanding shares (mil) |
3.17 |
| Enterprise Value (mil) |
322.61 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.50% |
| Cost of Debt |
4.58% |
| WACC |
7.63% |