As of 2024-12-11, the Intrinsic Value of Ralph Lauren Corp (RL) is
240.95 USD. This RL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 227.45 USD, the upside of Ralph Lauren Corp is
5.90%.
The range of the Intrinsic Value is 168.92 - 438.97 USD
240.95 USD
Intrinsic Value
RL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
168.92 - 438.97 |
240.95 |
5.9% |
| DCF (Growth 10y) |
190.89 - 463.35 |
264.22 |
16.2% |
| DCF (EBITDA 5y) |
154.97 - 219.56 |
189.09 |
-16.9% |
| DCF (EBITDA 10y) |
178.12 - 256.54 |
216.93 |
-4.6% |
| Fair Value |
275.28 - 275.28 |
275.28 |
21.03% |
| P/E |
170.87 - 290.92 |
227.27 |
-0.1% |
| EV/EBITDA |
137.60 - 192.98 |
166.89 |
-26.6% |
| EPV |
154.91 - 213.73 |
184.32 |
-19.0% |
| DDM - Stable |
101.84 - 343.72 |
222.78 |
-2.1% |
| DDM - Multi |
141.12 - 362.89 |
202.35 |
-11.0% |
RL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,124.64 |
| Beta |
1.37 |
| Outstanding shares (mil) |
62.10 |
| Enterprise Value (mil) |
14,177.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.23% |
| Cost of Debt |
4.25% |
| WACC |
7.79% |