As of 2024-12-12, the Intrinsic Value of Redrow PLC (RDW.L) is
719.53 GBP. This RDW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 779.00 GBP, the upside of Redrow PLC is
-7.60%.
The range of the Intrinsic Value is 505.00 - 2,319.85 GBP
719.53 GBP
Intrinsic Value
RDW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
505.00 - 2,319.85 |
719.53 |
-7.6% |
| DCF (Growth 10y) |
541.22 - 2,527.42 |
779.99 |
0.1% |
| DCF (EBITDA 5y) |
597.12 - 1,074.73 |
735.55 |
-5.6% |
| DCF (EBITDA 10y) |
572.11 - 1,207.61 |
754.80 |
-3.1% |
| Fair Value |
1,937.95 - 1,937.95 |
1,937.95 |
148.77% |
| P/E |
773.74 - 1,383.73 |
1,025.54 |
31.6% |
| EV/EBITDA |
730.06 - 1,229.22 |
822.08 |
5.5% |
| EPV |
456.47 - 1,294.41 |
875.44 |
12.4% |
| DDM - Stable |
688.54 - 1,751.57 |
1,220.06 |
56.6% |
| DDM - Multi |
606.57 - 1,135.58 |
784.72 |
0.7% |
RDW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,517.25 |
| Beta |
1.39 |
| Outstanding shares (mil) |
3.23 |
| Enterprise Value (mil) |
2,396.25 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.93% |
| Cost of Debt |
20.08% |
| WACC |
13.84% |