As of 2024-12-12, the Intrinsic Value of React Group PLC (REAT.L) is
115.62 GBP. This REAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.50 GBP, the upside of React Group PLC is
30.60%.
The range of the Intrinsic Value is 82.81 - 198.34 GBP
115.62 GBP
Intrinsic Value
REAT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.81 - 198.34 |
115.62 |
30.6% |
| DCF (Growth 10y) |
181.40 - 438.08 |
254.53 |
187.6% |
| DCF (EBITDA 5y) |
53.21 - 60.96 |
56.97 |
-35.6% |
| DCF (EBITDA 10y) |
121.33 - 146.65 |
133.33 |
50.7% |
| Fair Value |
23.59 - 23.59 |
23.59 |
-73.35% |
| P/E |
10.60 - 21.35 |
17.08 |
-80.7% |
| EV/EBITDA |
25.26 - 64.27 |
45.31 |
-48.8% |
| EPV |
57.19 - 72.25 |
64.72 |
-26.9% |
| DDM - Stable |
10.47 - 34.04 |
22.26 |
-74.8% |
| DDM - Multi |
82.92 - 209.00 |
118.68 |
34.1% |
REAT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20.92 |
| Beta |
0.22 |
| Outstanding shares (mil) |
0.24 |
| Enterprise Value (mil) |
20.23 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.40% |
| Cost of Debt |
6.20% |
| WACC |
7.39% |