As of 2026-02-10, the Intrinsic Value of RM PLC (RM.L) is 106.51 GBP. This RM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.00 GBP, the upside of RM PLC is 5.50%.
The range of the Intrinsic Value is 53.59 - 239.00 GBP
Based on its market price of 101.00 GBP and our intrinsic valuation, RM PLC (RM.L) is undervalued by 5.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.59 - 239.00 | 106.51 | 5.5% |
| DCF (Growth 10y) | 116.98 - 382.40 | 193.31 | 91.4% |
| DCF (EBITDA 5y) | 22.46 - 47.94 | 32.23 | -68.1% |
| DCF (EBITDA 10y) | 76.86 - 128.54 | 97.92 | -3.1% |
| Fair Value | -6.32 - -6.32 | -6.32 | -106.25% |
| P/E | (25.17) - (27.80) | (23.72) | -123.5% |
| EV/EBITDA | 13.81 - 120.77 | 60.68 | -39.9% |
| EPV | 232.98 - 361.87 | 297.42 | 194.5% |
| DDM - Stable | (8.20) - (21.50) | (14.85) | -114.7% |
| DDM - Multi | 35.44 - 74.88 | 48.42 | -52.1% |
| Market Cap (mil) | 101.76 |
| Beta | -0.42 |
| Outstanding shares (mil) | 1.01 |
| Enterprise Value (mil) | 174.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.03% |
| Cost of Debt | 7.60% |
| WACC | 8.97% |