As of 2025-12-15, the Intrinsic Value of River and Mercantile UK Micro Cap Investment Company Ltd (RMMC.L) is 678.02 GBP. This RMMC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.00 GBP, the upside of River and Mercantile UK Micro Cap Investment Company Ltd is 216.80%.
The range of the Intrinsic Value is 602.08 - 780.36 GBP
Based on its market price of 214.00 GBP and our intrinsic valuation, River and Mercantile UK Micro Cap Investment Company Ltd (RMMC.L) is undervalued by 216.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 602.08 - 780.36 | 678.02 | 216.8% |
| DCF (Growth 10y) | 703.46 - 893.90 | 784.90 | 266.8% |
| DCF (EBITDA 5y) | 580.21 - 869.13 | 689.52 | 222.2% |
| DCF (EBITDA 10y) | 685.46 - 975.93 | 796.23 | 272.1% |
| Fair Value | 1,145.26 - 1,145.26 | 1,145.26 | 435.17% |
| P/E | 476.43 - 1,010.52 | 782.11 | 265.5% |
| EV/EBITDA | 468.73 - 1,091.29 | 810.75 | 278.9% |
| EPV | 283.67 - 323.72 | 303.69 | 41.9% |
| DDM - Stable | 278.07 - 485.54 | 381.80 | 78.4% |
| DDM - Multi | 263.71 - 368.90 | 308.24 | 44.0% |
| Market Cap (mil) | 71.64 |
| Beta | 1.24 |
| Outstanding shares (mil) | 0.33 |
| Enterprise Value (mil) | 65.64 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.51% |
| Cost of Debt | 5.00% |
| WACC | 7.28% |