As of 2025-05-26, the Intrinsic Value of Richelieu Hardware Ltd (RCH.TO) is 46.38 CAD. This RCH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.09 CAD, the upside of Richelieu Hardware Ltd is 32.20%.
The range of the Intrinsic Value is 32.63 - 77.66 CAD
Based on its market price of 35.09 CAD and our intrinsic valuation, Richelieu Hardware Ltd (RCH.TO) is undervalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.63 - 77.66 | 46.38 | 32.2% |
| DCF (Growth 10y) | 47.46 - 107.76 | 65.99 | 88.1% |
| DCF (EBITDA 5y) | 41.72 - 58.47 | 50.34 | 43.5% |
| DCF (EBITDA 10y) | 54.42 - 80.51 | 67.01 | 91.0% |
| Fair Value | 17.22 - 17.22 | 17.22 | -50.93% |
| P/E | 25.82 - 42.41 | 32.88 | -6.3% |
| EV/EBITDA | 23.82 - 33.96 | 29.22 | -16.7% |
| EPV | 33.00 - 48.72 | 40.86 | 16.4% |
| DDM - Stable | 11.53 - 32.66 | 22.09 | -37.0% |
| DDM - Multi | 35.86 - 77.90 | 49.00 | 39.6% |
| Market Cap (mil) | 1,940.48 |
| Beta | 0.73 |
| Outstanding shares (mil) | 55.30 |
| Enterprise Value (mil) | 2,240.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.74% |
| Cost of Debt | 4.25% |
| WACC | 8.06% |