As of 2025-05-22, the Intrinsic Value of RM PLC (RM.L) is 116.66 GBP. This RM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.75 GBP, the upside of RM PLC is 19.30%.
The range of the Intrinsic Value is 42.00 - 448.83 GBP
Based on its market price of 97.75 GBP and our intrinsic valuation, RM PLC (RM.L) is undervalued by 19.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.00 - 448.83 | 116.66 | 19.3% |
| DCF (Growth 10y) | 100.76 - 704.80 | 212.55 | 117.4% |
| DCF (EBITDA 5y) | 38.09 - 114.97 | 64.60 | -33.9% |
| DCF (EBITDA 10y) | 85.17 - 219.36 | 132.80 | 35.9% |
| Fair Value | -29.82 - -29.82 | -29.82 | -130.50% |
| P/E | (134.54) - (145.51) | (136.12) | -239.3% |
| EV/EBITDA | 8.13 - 311.21 | 126.92 | 29.8% |
| EPV | 387.05 - 741.39 | 564.22 | 477.2% |
| DDM - Stable | (44.65) - (121.85) | (83.25) | -185.2% |
| DDM - Multi | 50.42 - 110.96 | 69.81 | -28.6% |
| Market Cap (mil) | 77.64 |
| Beta | -0.87 |
| Outstanding shares (mil) | 0.79 |
| Enterprise Value (mil) | 142.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.88% |
| Cost of Debt | 10.76% |
| WACC | 9.85% |