As of 2025-07-19, 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
Based on its market price of 94.00 GBP and our intrinsic valuation, RM Secured Direct Lending PLC (RMDL.L) is overvalued by 47.60%.
| 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) | 13.48 - 21.91 | 19.08 | -79.7% |
| DCF (EBITDA 10y) | 19.78 - 30.00 | 25.88 | -72.5% |
| Fair Value | 44.27 - 44.27 | 44.27 | -52.90% |
| P/E | 24.30 - 94.21 | 60.69 | -35.4% |
| EV/EBITDA | 4.14 - 105.57 | 53.97 | -42.6% |
| 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% |
| Market Cap (mil) | 110.26 |
| Beta | 0.51 |
| Outstanding shares (mil) | 1.17 |
| Enterprise Value (mil) | 130.46 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.57% |
| Cost of Debt | 4.25% |
| WACC | 7.01% |