As of 2024-12-14, the Intrinsic Value of Record PLC (REC.L) is
79.53 GBP. This REC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.00 GBP, the upside of Record PLC is
37.10%.
The range of the Intrinsic Value is 68.52 - 96.19 GBP
79.53 GBP
Intrinsic Value
REC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.52 - 96.19 |
79.53 |
37.1% |
| DCF (Growth 10y) |
72.88 - 99.96 |
83.72 |
44.3% |
| DCF (EBITDA 5y) |
62.64 - 71.65 |
66.98 |
15.5% |
| DCF (EBITDA 10y) |
68.35 - 80.11 |
73.89 |
27.4% |
| Fair Value |
54.79 - 54.79 |
54.79 |
-5.53% |
| P/E |
40.13 - 70.30 |
55.27 |
-4.7% |
| EV/EBITDA |
62.57 - 83.15 |
70.77 |
22.0% |
| EPV |
69.90 - 86.95 |
78.43 |
35.2% |
| DDM - Stable |
38.07 - 74.21 |
56.14 |
-3.2% |
| DDM - Multi |
61.72 - 88.24 |
72.29 |
24.6% |
REC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
112.65 |
| Beta |
0.24 |
| Outstanding shares (mil) |
1.94 |
| Enterprise Value (mil) |
98.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.27% |
| Cost of Debt |
4.29% |
| WACC |
8.23% |