RCH.TO
Richelieu Hardware Ltd
Price:  
44.31 
CAD
Volume:  
41,722.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCH.TO Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Richelieu Hardware Ltd (RCH.TO) is 77.81 CAD. This RCH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.31 CAD, the upside of Richelieu Hardware Ltd is %.

The range of the Intrinsic Value is 58.33 - 118.69 CAD

44.31 CAD
Stock Price
77.81 CAD
Intrinsic Value
Intrinsic Value Details

RCH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.33 - 118.69 77.81 75.6%
DCF (Growth 10y) 65.54 - 124.21 84.62 91.0%
DCF (EBITDA 5y) 37.91 - 66.07 51.42 16.0%
DCF (EBITDA 10y) 49.27 - 78.41 62.78 41.7%
Fair Value 51.00 - 51.00 51.00 15.09%
P/E 35.03 - 47.07 43.05 -2.8%
EV/EBITDA 20.63 - 43.33 35.26 -20.4%
EPV 34.60 - 45.20 39.90 -10.0%
DDM - Stable 20.76 - 55.17 37.97 -14.3%
DDM - Multi 46.56 - 93.80 61.99 39.9%

RCH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,478.06
Beta 0.84
Outstanding shares (mil) 55.93
Enterprise Value (mil) 2,677.25
Market risk premium 5.10%
Cost of Equity 7.72%
Cost of Debt 5.00%
WACC 7.33%