As of 2024-12-12, the Intrinsic Value of Rent-A-Center Inc (RCII) is 42.83 USD. This RCII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.78 USD, the upside of Rent-A-Center Inc is 59.90%.

The range of the Intrinsic Value is 21.24 - 110.82 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	21.24 - 110.82	42.83	59.9%
DCF (Growth 10y)	24.79 - 111.63	46.08	72.1%
DCF (EBITDA 5y)	12.39 - 27.80	18.13	-32.3%
DCF (EBITDA 10y)	20.30 - 44.10	29.45	10.0%
Fair Value	15.04 - 15.04	15.04	-43.82%
P/E	3.07 - 24.31	12.81	-52.2%
EV/EBITDA	8.74 - 33.58	18.87	-29.5%
EPV	48.54 - 104.22	76.38	185.2%
DDM - Stable	1.28 - 4.08	2.68	-90.0%
DDM - Multi	50.79 - 84.22	61.02	127.8%