RCH.TO
Richelieu Hardware Ltd
Price:  
38.84 
CAD
Volume:  
30,653.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCH.TO Intrinsic Value

15.80 %
Upside

As of 2025-02-13, the Intrinsic Value of Richelieu Hardware Ltd (RCH.TO) is 44.99 CAD. This RCH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.84 CAD, the upside of Richelieu Hardware Ltd is 15.80%.

The range of the Intrinsic Value is 32.65 - 71.37 CAD

38.84 CAD
Stock Price
44.99 CAD
Intrinsic Value
Intrinsic Value Details

RCH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.65 - 71.37 44.99 15.8%
DCF (Growth 10y) 43.62 - 89.66 58.43 50.4%
DCF (EBITDA 5y) 45.30 - 59.39 54.72 40.9%
DCF (EBITDA 10y) 56.37 - 78.47 69.29 78.4%
Fair Value 17.52 - 17.52 17.52 -54.88%
P/E 30.56 - 42.92 37.65 -3.1%
EV/EBITDA 25.42 - 36.24 32.41 -16.6%
EPV 34.23 - 48.15 41.19 6.0%
DDM - Stable 11.77 - 31.46 21.61 -44.4%
DDM - Multi 35.02 - 71.78 46.98 21.0%

RCH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,144.74
Beta 0.99
Outstanding shares (mil) 55.22
Enterprise Value (mil) 2,367.96
Market risk premium 5.10%
Cost of Equity 8.84%
Cost of Debt 4.25%
WACC 8.22%