As of 2025-07-15, the Intrinsic Value of Round Hill Music Royalty Fund Ltd (RHM.L) is 1.41 USD. This RHM.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.14 USD, the upside of Round Hill Music Royalty Fund Ltd is 23.40%.
The range of the Intrinsic Value is 1.27 - 1.53 USD
Based on its market price of 1.14 USD and our intrinsic valuation, Round Hill Music Royalty Fund Ltd (RHM.L) is undervalued by 23.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.40) - (0.32) | (0.34) | -129.9% |
| DCF (Growth 10y) | (0.36) - (0.49) | (0.40) | -134.8% |
| DCF (EBITDA 5y) | 1.27 - 1.53 | 1.41 | 23.4% |
| DCF (EBITDA 10y) | 0.80 - 1.08 | 0.94 | -17.8% |
| Fair Value | 0.03 - 0.03 | 0.03 | -97.35% |
| P/E | 0.01 - 0.04 | 0.02 | -98.7% |
| EV/EBITDA | 0.40 - 1.91 | 1.05 | -8.3% |
| EPV | (2.05) - (2.44) | (2.24) | -295.9% |
| DDM - Stable | 0.01 - 0.05 | 0.03 | -97.2% |
| DDM - Multi | 0.35 - 0.46 | 0.38 | -67.0% |
| Market Cap (mil) | 466.72 |
| Beta | 3.55 |
| Outstanding shares (mil) | 407.62 |
| Enterprise Value (mil) | 546.12 |
| Market risk premium | 5.48% |
| Cost of Equity | 8.30% |
| Cost of Debt | 15.77% |
| WACC | 8.83% |