Is REC.L undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Record PLC (REC.L) is 74.49 GBP. This REC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.60 GBP, the upside of Record PLC is 44.40%. This means that REC.L is undervalued by 44.40%.

The range of the Intrinsic Value is 63.04 - 92.31 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	63.04 - 92.31	74.49	44.4%
DCF (Growth 10y)	71.77 - 103.64	84.30	63.4%
DCF (EBITDA 5y)	55.45 - 66.19	60.19	16.6%
DCF (EBITDA 10y)	66.01 - 81.05	72.67	40.8%
Fair Value	57.87 - 57.87	57.87	12.15%
P/E	38.56 - 64.68	53.04	2.8%
EV/EBITDA	51.24 - 80.49	62.50	21.1%
EPV	67.19 - 86.44	76.81	48.9%
DDM - Stable	38.40 - 76.93	57.66	11.7%
DDM - Multi	57.55 - 85.11	68.35	32.5%