As of 2024-12-12, the Intrinsic Value of Rockwood Realisation PLC (RKW.L) is
135.96 GBP. This RKW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 257.50 GBP, the upside of Rockwood Realisation PLC is
-47.20%.
The range of the Intrinsic Value is 108.95 - 189.92 GBP
135.96 GBP
Intrinsic Value
RKW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
108.95 - 189.92 |
135.96 |
-47.2% |
| DCF (Growth 10y) |
111.53 - 180.94 |
134.91 |
-47.6% |
| DCF (EBITDA 5y) |
94.51 - 153.24 |
105.13 |
-59.2% |
| DCF (EBITDA 10y) |
101.05 - 152.28 |
111.72 |
-56.6% |
| Fair Value |
40.95 - 40.95 |
40.95 |
-84.10% |
| P/E |
102.19 - 156.43 |
120.84 |
-53.1% |
| EV/EBITDA |
87.51 - 175.03 |
109.85 |
-57.3% |
| EPV |
229.08 - 269.69 |
249.39 |
-3.2% |
| DDM - Stable |
42.78 - 90.33 |
66.55 |
-74.2% |
| DDM - Multi |
32.00 - 54.12 |
40.36 |
-84.3% |
RKW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
91.02 |
| Beta |
1.22 |
| Outstanding shares (mil) |
0.35 |
| Enterprise Value (mil) |
86.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.78% |
| Cost of Debt |
5.00% |
| WACC |
9.42% |