As of 2024-12-15, the Intrinsic Value of Resources Connection Inc (RGP) is
15.26 USD. This RGP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.61 USD, the upside of Resources Connection Inc is
77.20%.
The range of the Intrinsic Value is 12.24 - 21.61 USD
15.26 USD
Intrinsic Value
RGP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.24 - 21.61 |
15.26 |
77.2% |
| DCF (Growth 10y) |
12.98 - 21.61 |
15.78 |
83.3% |
| DCF (EBITDA 5y) |
11.50 - 15.20 |
13.38 |
55.4% |
| DCF (EBITDA 10y) |
12.33 - 16.06 |
14.16 |
64.4% |
| Fair Value |
4.75 - 4.75 |
4.75 |
-44.77% |
| P/E |
9.00 - 17.85 |
13.27 |
54.1% |
| EV/EBITDA |
10.96 - 17.88 |
15.26 |
77.2% |
| EPV |
27.31 - 33.42 |
30.36 |
252.6% |
| DDM - Stable |
2.33 - 5.64 |
3.99 |
-53.7% |
| DDM - Multi |
7.74 - 12.60 |
9.44 |
9.7% |
RGP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
288.18 |
| Beta |
0.94 |
| Outstanding shares (mil) |
33.47 |
| Enterprise Value (mil) |
198.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.39% |
| Cost of Debt |
4.48% |
| WACC |
6.97% |