As of 2024-12-11, the Intrinsic Value of Richelieu Hardware Ltd (RCH.TO) is 49.44 CAD. This RCH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.69 CAD, the upside of Richelieu Hardware Ltd is 24.60%.

The range of the Intrinsic Value is 39.27 - 66.40 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	39.27 - 66.40	49.44	24.6%
DCF (Growth 10y)	46.16 - 75.94	57.38	44.6%
DCF (EBITDA 5y)	41.41 - 59.32	52.63	32.6%
DCF (EBITDA 10y)	48.74 - 71.21	61.33	54.5%
Fair Value	25.25 - 25.25	25.25	-36.38%
P/E	27.76 - 46.83	36.53	-8.0%
EV/EBITDA	25.40 - 36.31	33.12	-16.6%
EPV	34.00 - 48.40	41.20	3.8%
DDM - Stable	11.56 - 24.69	18.13	-54.3%
DDM - Multi	33.23 - 55.40	41.55	4.7%