As of 2024-12-14, the Intrinsic Value of R.E.A Holdings PLC (RE.L) is
394.32 GBP. This RE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.50 GBP, the upside of R.E.A Holdings PLC is
415.50%.
The range of the Intrinsic Value is 96.21 - 2,220.77 GBP
394.32 GBP
Intrinsic Value
RE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.21 - 2,220.77 |
394.32 |
415.5% |
| DCF (Growth 10y) |
206.12 - 2,631.93 |
547.14 |
615.2% |
| DCF (EBITDA 5y) |
11.74 - 94.68 |
45.92 |
-40.0% |
| DCF (EBITDA 10y) |
146.20 - 262.74 |
194.74 |
154.6% |
| Fair Value |
86.21 - 86.21 |
86.21 |
12.69% |
| P/E |
28.90 - 54.62 |
35.78 |
-53.2% |
| EV/EBITDA |
(99.99) - 320.71 |
84.37 |
10.3% |
| EPV |
375.57 - 458.29 |
416.93 |
445.0% |
| DDM - Stable |
46.74 - 4,712.59 |
2,379.65 |
3010.7% |
| DDM - Multi |
(887.45) - (31,581.69) |
(1,284.40) |
-1779.0% |
RE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33.64 |
| Beta |
0.12 |
| Outstanding shares (mil) |
0.44 |
| Enterprise Value (mil) |
177.89 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.12% |
| Cost of Debt |
8.62% |
| WACC |
5.30% |