As of 2024-12-12, the Intrinsic Value of RHI Magnesita NV (RHIM.L) is 3,855.68 GBP. This RHIM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,165.00 GBP, the upside of RHI Magnesita NV is 21.80%.

The range of the Intrinsic Value is 2,075.24 - 8,725.47 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	2,075.24 - 8,725.47	3,855.68	21.8%
DCF (Growth 10y)	2,933.69 - 10,172.00	4,887.51	54.4%
DCF (EBITDA 5y)	4,347.27 - 5,294.87	4,966.23	56.9%
DCF (EBITDA 10y)	4,820.84 - 6,470.63	5,744.27	81.5%
Fair Value	8,084.94 - 8,084.94	8,084.94	155.45%
P/E	2,815.53 - 6,642.57	4,467.88	41.2%
EV/EBITDA	2,950.52 - 5,189.48	4,182.86	32.2%
EPV	1,894.00 - 3,387.60	2,640.79	-16.6%
DDM - Stable	1,927.99 - 4,520.41	3,224.20	1.9%
DDM - Multi	2,408.96 - 4,094.53	3,008.45	-4.9%