As of 2025-05-15, the Intrinsic Value of rhipe Ltd (RHP.AX) is 1.52 AUD. This RHP.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.36 AUD, the upside of rhipe Ltd is -35.40%.
The range of the Intrinsic Value is 1.25 - 2.10 AUD
Based on its market price of 2.36 AUD and our intrinsic valuation, rhipe Ltd (RHP.AX) is overvalued by 35.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.25 - 2.10 | 1.52 | -35.4% |
| DCF (Growth 10y) | 1.64 - 2.83 | 2.03 | -14.1% |
| DCF (EBITDA 5y) | 1.27 - 2.01 | 1.48 | -37.4% |
| DCF (EBITDA 10y) | 1.56 - 2.47 | 1.83 | -22.6% |
| Fair Value | 0.48 - 0.48 | 0.48 | -79.73% |
| P/E | 1.11 - 1.79 | 1.36 | -42.6% |
| EV/EBITDA | 0.99 - 2.50 | 1.78 | -24.4% |
| EPV | 0.51 - 0.56 | 0.53 | -77.4% |
| DDM - Stable | 0.63 - 1.71 | 1.17 | -50.4% |
| DDM - Multi | 0.88 - 1.74 | 1.16 | -50.9% |
| Market Cap (mil) | 380.14 |
| Beta | 0.77 |
| Outstanding shares (mil) | 161.07 |
| Enterprise Value (mil) | 328.72 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.48% |
| Cost of Debt | 7.00% |
| WACC | 9.45% |