As of 2024-07-27, 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
%.
The range of the Intrinsic Value is 21.24 - 110.82 USD
42.83 USD
Intrinsic Value
RCII Intrinsic Value - Valuation Summary
|
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) |
13.70 - 23.60 |
18.38 |
-31.4% |
| DCF (EBITDA 10y) |
21.29 - 40.13 |
29.65 |
10.7% |
| Fair Value |
15.04 - 15.04 |
15.04 |
-43.82% |
| P/E |
3.33 - 23.79 |
12.29 |
-54.1% |
| EV/EBITDA |
0.85 - 26.71 |
16.52 |
-38.3% |
| 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% |
RCII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,490.84 |
| Beta |
1.81 |
| Outstanding shares (mil) |
55.67 |
| Enterprise Value (mil) |
2,641.84 |
| Market risk premium |
5.00% |
| Cost of Equity |
10.51% |
| Cost of Debt |
10.87% |
| WACC |
8.79% |