As of 2026-02-14, the Intrinsic Value of Reach PLC (RCH.L) is 170.61 GBP. This RCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.10 GBP, the upside of Reach PLC is 146.90%.
The range of the Intrinsic Value is 135.42 - 230.70 GBP
Based on its market price of 69.10 GBP and our intrinsic valuation, Reach PLC (RCH.L) is undervalued by 146.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 135.42 - 230.70 | 170.61 | 146.9% |
| DCF (Growth 10y) | 144.38 - 238.72 | 179.47 | 159.7% |
| DCF (EBITDA 5y) | 74.09 - 116.23 | 94.39 | 36.6% |
| DCF (EBITDA 10y) | 105.68 - 153.40 | 127.33 | 84.3% |
| Fair Value | 399.04 - 399.04 | 399.04 | 477.48% |
| P/E | 123.96 - 233.68 | 167.64 | 142.6% |
| EV/EBITDA | 63.64 - 171.01 | 127.48 | 84.5% |
| EPV | 239.85 - 364.52 | 302.18 | 337.3% |
| DDM - Stable | 87.20 - 183.22 | 135.21 | 95.7% |
| DDM - Multi | 97.14 - 157.85 | 120.16 | 73.9% |
| Market Cap (mil) | 216.02 |
| Beta | 1.37 |
| Outstanding shares (mil) | 3.13 |
| Enterprise Value (mil) | 269.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.83% |
| Cost of Debt | 6.32% |
| WACC | 9.47% |