As of 2025-12-24, the Intrinsic Value of Ramsdens Holdings PLC (RFX.L) is 278.10 GBP. This RFX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 370.00 GBP, the upside of Ramsdens Holdings PLC is -24.80%.
The range of the Intrinsic Value is 204.65 - 455.57 GBP
Based on its market price of 370.00 GBP and our intrinsic valuation, Ramsdens Holdings PLC (RFX.L) is overvalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 204.65 - 455.57 | 278.10 | -24.8% |
| DCF (Growth 10y) | 557.42 - 1,295.37 | 773.96 | 109.2% |
| DCF (EBITDA 5y) | 359.45 - 500.08 | 402.22 | 8.7% |
| DCF (EBITDA 10y) | 490.69 - 692.22 | 558.51 | 50.9% |
| Fair Value | 774.37 - 774.37 | 774.37 | 109.29% |
| P/E | 283.73 - 368.60 | 337.43 | -8.8% |
| EV/EBITDA | 338.76 - 504.95 | 420.45 | 13.6% |
| EPV | 461.96 - 599.77 | 530.87 | 43.5% |
| DDM - Stable | 288.56 - 837.44 | 563.00 | 52.2% |
| DDM - Multi | 441.06 - 965.00 | 602.15 | 62.7% |
| Market Cap (mil) | 118.05 |
| Beta | 0.71 |
| Outstanding shares (mil) | 0.32 |
| Enterprise Value (mil) | 119.95 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.42% |
| Cost of Debt | 5.21% |
| WACC | 7.82% |