Is RFX.L undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Ramsdens Holdings PLC (RFX.L) is 288.67 GBP. This RFX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.50 GBP, the upside of Ramsdens Holdings PLC is 29.70%. This means that RFX.L is undervalued by 29.70%.
The range of the Intrinsic Value is 232.06 - 386.21 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 232.06 - 386.21 | 288.67 | 29.7% |
| DCF (Growth 10y) | 453.87 - 789.39 | 576.98 | 159.3% |
| DCF (EBITDA 5y) | 287.60 - 454.69 | 346.17 | 55.6% |
| DCF (EBITDA 10y) | 395.89 - 620.97 | 477.19 | 114.5% |
| Fair Value | 647.26 - 647.26 | 647.26 | 190.90% |
| P/E | 182.19 - 221.10 | 207.78 | -6.6% |
| EV/EBITDA | 240.35 - 410.78 | 338.84 | 52.3% |
| EPV | 485.05 - 672.94 | 578.99 | 160.2% |
| DDM - Stable | 204.02 - 450.00 | 327.01 | 47.0% |
| DDM - Multi | 335.46 - 579.41 | 425.24 | 91.1% |
| Market Cap (mil) | 71.30 |
| Beta | -0.09 |
| Outstanding shares (mil) | 0.32 |
| Enterprise Value (mil) | 73.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.03% |
| Cost of Debt | 5.27% |
| WACC | 7.19% |