Is RE.L undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of R.E.A Holdings PLC (RE.L) is 135.58 GBP. This RE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 67.50 GBP, the upside of R.E.A Holdings PLC is 100.90%. This means that RE.L is undervalued by 100.90%.
The range of the Intrinsic Value is 102.57 - 170.42 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (257.38) - 9.86 | (203.75) | -401.9% |
| DCF (Growth 10y) | (241.53) - 43.65 | (183.81) | -372.3% |
| DCF (EBITDA 5y) | 102.57 - 170.42 | 135.58 | 100.9% |
| DCF (EBITDA 10y) | 130.98 - 231.64 | 177.28 | 162.6% |
| Fair Value | -4.51 - -4.51 | -4.51 | -106.68% |
| P/E | 28.81 - 39.91 | 34.36 | -49.1% |
| EV/EBITDA | 103.18 - 312.76 | 186.30 | 176.0% |
| EPV | 110.34 - 316.66 | 213.50 | 216.3% |
| DDM - Stable | 13.90 - 42.78 | 28.34 | -58.0% |
| DDM - Multi | (525.51) - (722.67) | (591.15) | -975.8% |
| Market Cap (mil) | 28.94 |
| Beta | 0.16 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 28.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.94% |
| Cost of Debt | 10.25% |
| WACC | 7.57% |