RCH.TO
Richelieu Hardware Ltd
Price:  
40.15 
CAD
Volume:  
26,575.00
Canada | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCH.TO Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Richelieu Hardware Ltd (RCH.TO) is 48.96 CAD. This RCH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.15 CAD, the upside of Richelieu Hardware Ltd is %.

The range of the Intrinsic Value is 37.39 - 70.20 CAD

40.15 CAD
Stock Price
48.96 CAD
Intrinsic Value
Intrinsic Value Details

RCH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.39 - 70.20 48.96 22.0%
DCF (Growth 10y) 50.23 - 93.64 65.59 63.4%
DCF (EBITDA 5y) 33.61 - 60.00 46.31 15.3%
DCF (EBITDA 10y) 45.86 - 80.67 61.69 53.7%
Fair Value 28.83 - 28.83 28.83 -28.19%
P/E 20.78 - 43.20 31.09 -22.6%
EV/EBITDA 19.73 - 38.11 28.95 -27.9%
EPV 35.35 - 53.95 44.65 11.2%
DDM - Stable 14.14 - 33.31 23.72 -40.9%
DDM - Multi 34.78 - 65.12 45.47 13.3%

RCH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,253.98
Beta 0.79
Outstanding shares (mil) 56.14
Enterprise Value (mil) 2,476.33
Market risk premium 5.10%
Cost of Equity 8.11%
Cost of Debt 4.25%
WACC 7.68%