As of 2024-12-12, the Intrinsic Value of RDI Reit PLC (RDI.L) is
155.10 GBP. This RDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 121.20 GBP, the upside of RDI Reit PLC is
28.00%.
The range of the Intrinsic Value is 40.61 - 686.36 GBP
155.10 GBP
Intrinsic Value
RDI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.61 - 686.36 |
155.10 |
28.0% |
| DCF (Growth 10y) |
54.06 - 673.98 |
165.07 |
36.2% |
| DCF (EBITDA 5y) |
18.87 - 71.66 |
43.29 |
-64.3% |
| DCF (EBITDA 10y) |
36.69 - 108.84 |
69.05 |
-43.0% |
| Fair Value |
-128.17 - -128.17 |
-128.17 |
-205.75% |
| P/E |
(438.86) - (497.47) |
(420.87) |
-447.3% |
| EV/EBITDA |
39.90 - 365.26 |
202.15 |
66.8% |
| EPV |
42.33 - 147.23 |
94.78 |
-21.8% |
| DDM - Stable |
(408.44) - (1,306.67) |
(857.55) |
-807.6% |
| DDM - Multi |
(261.69) - (670.37) |
(378.76) |
-412.5% |
RDI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
460.51 |
| Beta |
1.25 |
| Outstanding shares (mil) |
3.80 |
| Enterprise Value (mil) |
1,048.91 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.67% |
| Cost of Debt |
5.50% |
| WACC |
6.74% |