As of 2024-12-14, the Intrinsic Value of Ruffer Investment Company Ltd (RICA.L) is
147.23 GBP. This RICA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 272.50 GBP, the upside of Ruffer Investment Company Ltd is
-46.00%.
The range of the Intrinsic Value is 124.68 - 184.23 GBP
147.23 GBP
Intrinsic Value
RICA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.68 - 184.23 |
147.23 |
-46.0% |
| DCF (Growth 10y) |
133.95 - 187.33 |
154.36 |
-43.4% |
| DCF (EBITDA 5y) |
81.15 - 92.16 |
85.38 |
-68.7% |
| DCF (EBITDA 10y) |
102.24 - 115.56 |
107.76 |
-60.5% |
| Fair Value |
431.05 - 431.05 |
431.05 |
58.18% |
| P/E |
62.34 - 155.18 |
102.91 |
-62.2% |
| EV/EBITDA |
60.12 - 112.39 |
82.38 |
-69.8% |
| EPV |
149.21 - 173.21 |
161.21 |
-40.8% |
| DDM - Stable |
85.42 - 173.55 |
129.48 |
-52.5% |
| DDM - Multi |
49.07 - 77.36 |
60.04 |
-78.0% |
RICA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
910.39 |
| Beta |
0.55 |
| Outstanding shares (mil) |
3.34 |
| Enterprise Value (mil) |
864.14 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.54% |
| Cost of Debt |
5.00% |
| WACC |
9.16% |