As of 2024-09-09, the Intrinsic Value of Richelieu Hardware Ltd (RCH.TO) is
48.35 CAD. This RCH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.62 CAD, the upside of Richelieu Hardware Ltd is
%.
The range of the Intrinsic Value is 38.07 - 65.77 CAD
48.35 CAD
Intrinsic Value
RCH.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.07 - 65.77 |
48.35 |
28.5% |
| DCF (Growth 10y) |
49.48 - 83.68 |
62.23 |
65.4% |
| DCF (EBITDA 5y) |
36.29 - 60.72 |
49.06 |
30.4% |
| DCF (EBITDA 10y) |
47.00 - 76.71 |
61.57 |
63.7% |
| Fair Value |
27.02 - 27.02 |
27.02 |
-28.19% |
| P/E |
20.62 - 41.83 |
30.62 |
-18.6% |
| EV/EBITDA |
20.50 - 36.71 |
28.62 |
-23.9% |
| EPV |
35.12 - 50.36 |
42.74 |
13.6% |
| DDM - Stable |
13.05 - 28.34 |
20.70 |
-45.0% |
| DDM - Multi |
36.10 - 61.56 |
45.56 |
21.1% |
RCH.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,096.29 |
| Beta |
0.79 |
| Outstanding shares (mil) |
55.72 |
| Enterprise Value (mil) |
2,325.17 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.43% |
| Cost of Debt |
4.25% |
| WACC |
7.95% |