As of 2025-09-15, the Intrinsic Value of River and Mercantile UK Micro Cap Investment Company Ltd (RMMC.L) is 357.33 GBP. This RMMC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 205.00 GBP, the upside of River and Mercantile UK Micro Cap Investment Company Ltd is 74.30%.
The range of the Intrinsic Value is 316.56 - 412.55 GBP
Based on its market price of 205.00 GBP and our intrinsic valuation, River and Mercantile UK Micro Cap Investment Company Ltd (RMMC.L) is undervalued by 74.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 316.56 - 412.55 | 357.33 | 74.3% |
| DCF (Growth 10y) | 344.28 - 436.70 | 383.72 | 87.2% |
| DCF (EBITDA 5y) | 258.10 - 350.01 | 301.72 | 47.2% |
| DCF (EBITDA 10y) | 298.14 - 384.37 | 338.44 | 65.1% |
| Fair Value | 660.51 - 660.51 | 660.51 | 222.20% |
| P/E | 240.67 - 408.87 | 291.82 | 42.4% |
| EV/EBITDA | 202.03 - 383.34 | 253.96 | 23.9% |
| EPV | (379.87) - (439.73) | (409.80) | -299.9% |
| DDM - Stable | 160.37 - 281.86 | 221.11 | 7.9% |
| DDM - Multi | 140.31 - 197.81 | 164.56 | -19.7% |
| Market Cap (mil) | 69.29 |
| Beta | 1.24 |
| Outstanding shares (mil) | 0.34 |
| Enterprise Value (mil) | 67.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.48% |
| Cost of Debt | 5.00% |
| WACC | 7.27% |