RCII
Rent-A-Center Inc
Price:  
26.78 
USD
Volume:  
866,331.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCII Intrinsic Value

%
Upside

As of 2024-06-18, 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

26.78 USD
Stock Price
42.83 USD
Intrinsic Value
Intrinsic Value Details

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) 11.08 - 22.72 16.91 -36.9%
DCF (EBITDA 10y) 19.32 - 39.29 28.42 6.1%
Fair Value 15.04 - 15.04 15.04 -43.82%
P/E 3.06 - 20.70 10.26 -61.7%
EV/EBITDA (0.35) - 25.26 14.20 -47.0%
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%