As of 2024-12-12, the Intrinsic Value of RM Secured Direct Lending PLC (RMDL.L) is 49.27 GBP. This RMDL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.00 GBP, the upside of RM Secured Direct Lending PLC is -47.60%.

The range of the Intrinsic Value is 29.63 - 104.07 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	29.63 - 104.07	49.27	-47.6%
DCF (Growth 10y)	33.00 - 103.15	51.65	-45.0%
DCF (EBITDA 5y)	25.50 - 38.45	33.36	-64.5%
DCF (EBITDA 10y)	29.62 - 44.73	38.07	-59.5%
Fair Value	44.27 - 44.27	44.27	-52.90%
P/E	48.80 - 183.45	100.05	6.4%
EV/EBITDA	39.96 - 180.82	105.73	12.5%
EPV	46.79 - 65.59	56.19	-40.2%
DDM - Stable	93.85 - 313.17	203.51	116.5%
DDM - Multi	32.78 - 72.81	43.98	-53.2%