As of 2025-06-19, the Intrinsic Value of Redde Northgate PLC (REDD.L) is 840.70 GBP. This REDD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 369.00 GBP, the upside of Redde Northgate PLC is 127.80%.
The range of the Intrinsic Value is 649.51 - 1,134.31 GBP
Based on its market price of 369.00 GBP and our intrinsic valuation, Redde Northgate PLC (REDD.L) is undervalued by 127.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 649.51 - 1,134.31 | 840.70 | 127.8% |
| DCF (Growth 10y) | 751.17 - 1,246.74 | 947.65 | 156.8% |
| DCF (EBITDA 5y) | 269.63 - 465.20 | 351.58 | -4.7% |
| DCF (EBITDA 10y) | 462.12 - 689.13 | 558.29 | 51.3% |
| Fair Value | 1,580.00 - 1,580.00 | 1,580.00 | 328.18% |
| P/E | 488.94 - 965.70 | 755.34 | 104.7% |
| EV/EBITDA | 354.13 - 688.92 | 457.48 | 24.0% |
| EPV | 1,333.00 - 1,835.65 | 1,584.32 | 329.4% |
| DDM - Stable | 363.18 - 716.64 | 539.91 | 46.3% |
| DDM - Multi | 485.70 - 750.80 | 590.12 | 59.9% |
| Market Cap (mil) | 812.95 |
| Beta | 1.03 |
| Outstanding shares (mil) | 2.20 |
| Enterprise Value (mil) | 1,567.99 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.56% |
| Cost of Debt | 4.27% |
| WACC | 7.43% |