As of 2024-12-14, the Intrinsic Value of Ramsdens Holdings PLC (RFX.L) is
332.48 GBP. This RFX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 223.00 GBP, the upside of Ramsdens Holdings PLC is
49.10%.
The range of the Intrinsic Value is 265.00 - 447.19 GBP
332.48 GBP
Intrinsic Value
RFX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
265.00 - 447.19 |
332.48 |
49.1% |
| DCF (Growth 10y) |
355.85 - 595.12 |
444.73 |
99.4% |
| DCF (EBITDA 5y) |
258.86 - 358.04 |
294.67 |
32.1% |
| DCF (EBITDA 10y) |
329.01 - 461.36 |
379.08 |
70.0% |
| Fair Value |
602.62 - 602.62 |
602.62 |
170.23% |
| P/E |
170.66 - 224.87 |
194.05 |
-13.0% |
| EV/EBITDA |
230.94 - 343.80 |
287.51 |
28.9% |
| EPV |
332.57 - 461.43 |
397.00 |
78.0% |
| DDM - Stable |
194.09 - 416.42 |
305.26 |
36.9% |
| DDM - Multi |
285.17 - 473.23 |
355.63 |
59.5% |
RFX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
71.92 |
| Beta |
-0.27 |
| Outstanding shares (mil) |
0.32 |
| Enterprise Value (mil) |
78.39 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.95% |
| Cost of Debt |
5.49% |
| WACC |
7.21% |