As of 2024-12-11, the Intrinsic Value of River and Mercantile UK Micro Cap Investment Company Ltd (RMMC.L) is
114.17 GBP. This RMMC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 177.50 GBP, the upside of River and Mercantile UK Micro Cap Investment Company Ltd is
-35.70%.
The range of the Intrinsic Value is 91.79 - 154.67 GBP
114.17 GBP
Intrinsic Value
RMMC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.79 - 154.67 |
114.17 |
-35.7% |
| DCF (Growth 10y) |
96.92 - 152.00 |
116.64 |
-34.3% |
| DCF (EBITDA 5y) |
74.87 - 126.60 |
104.36 |
-41.2% |
| DCF (EBITDA 10y) |
85.68 - 133.14 |
111.88 |
-37.0% |
| Fair Value |
238.20 - 238.20 |
238.20 |
34.20% |
| P/E |
89.56 - 184.51 |
123.94 |
-30.2% |
| EV/EBITDA |
92.73 - 176.06 |
148.15 |
-16.5% |
| EPV |
32.96 - 37.42 |
35.19 |
-80.2% |
| DDM - Stable |
63.93 - 134.27 |
99.10 |
-44.2% |
| DDM - Multi |
40.20 - 65.66 |
49.87 |
-71.9% |
RMMC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
60.82 |
| Beta |
1.24 |
| Outstanding shares (mil) |
0.34 |
| Enterprise Value (mil) |
59.56 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.41% |
| Cost of Debt |
5.00% |
| WACC |
7.23% |