As of 2025-12-26, the Intrinsic Value of R.E.A Holdings PLC (RE.L) is 777.88 GBP. This RE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.50 GBP, the upside of R.E.A Holdings PLC is 529.90%.
The range of the Intrinsic Value is 558.97 - 1,161.65 GBP
Based on its market price of 123.50 GBP and our intrinsic valuation, R.E.A Holdings PLC (RE.L) is undervalued by 529.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 558.97 - 1,161.65 | 777.88 | 529.9% |
| DCF (Growth 10y) | 641.25 - 1,263.24 | 868.29 | 603.1% |
| DCF (EBITDA 5y) | 521.17 - 1,151.53 | 834.72 | 575.9% |
| DCF (EBITDA 10y) | 642.11 - 1,324.62 | 962.57 | 679.4% |
| Fair Value | 975.21 - 975.21 | 975.21 | 689.65% |
| P/E | 232.49 - 434.05 | 339.71 | 175.1% |
| EV/EBITDA | 386.34 - 996.14 | 754.49 | 510.9% |
| EPV | 30.36 - 185.45 | 107.91 | -12.6% |
| DDM - Stable | 138.87 - 309.09 | 223.98 | 81.4% |
| DDM - Multi | 211.71 - 375.61 | 271.27 | 119.6% |
| Market Cap (mil) | 53.22 |
| Beta | 0.47 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 186.89 |
| Market risk premium | 5.98% |
| Cost of Equity | 16.01% |
| Cost of Debt | 6.38% |
| WACC | 7.20% |