As of 2024-12-11, the Intrinsic Value of Revolution Beauty Group PLC (REVB.L) is
21.27 GBP. This REVB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.25 GBP, the upside of Revolution Beauty Group PLC is
60.60%.
The range of the Intrinsic Value is 12.38 - 42.95 GBP
21.27 GBP
Intrinsic Value
REVB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.38 - 42.95 |
21.27 |
60.6% |
| DCF (Growth 10y) |
37.49 - 102.45 |
56.49 |
326.3% |
| DCF (EBITDA 5y) |
35.39 - 65.94 |
48.04 |
262.5% |
| DCF (EBITDA 10y) |
51.71 - 96.29 |
69.84 |
427.1% |
| Fair Value |
16.48 - 16.48 |
16.48 |
24.37% |
| P/E |
71.32 - 96.78 |
81.10 |
512.1% |
| EV/EBITDA |
15.97 - 42.01 |
28.45 |
114.7% |
| EPV |
(40.48) - (50.46) |
(45.47) |
-443.2% |
| DDM - Stable |
23.75 - 68.55 |
46.15 |
248.3% |
| DDM - Multi |
52.31 - 122.37 |
73.87 |
457.5% |
REVB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.02 |
| Beta |
1.16 |
| Outstanding shares (mil) |
3.25 |
| Enterprise Value (mil) |
70.54 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.52% |
| Cost of Debt |
6.90% |
| WACC |
8.69% |