As of 2024-12-12, the Intrinsic Value of Rightmove PLC (RMV.L) is
535.95 GBP. This RMV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 673.00 GBP, the upside of Rightmove PLC is
-20.40%.
The range of the Intrinsic Value is 408.86 - 802.29 GBP
535.95 GBP
Intrinsic Value
RMV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
408.86 - 802.29 |
535.95 |
-20.4% |
| DCF (Growth 10y) |
486.12 - 909.07 |
623.94 |
-7.3% |
| DCF (EBITDA 5y) |
316.34 - 396.52 |
358.47 |
-46.7% |
| DCF (EBITDA 10y) |
406.44 - 520.80 |
462.89 |
-31.2% |
| Fair Value |
240.94 - 240.94 |
240.94 |
-64.20% |
| P/E |
350.04 - 695.49 |
590.27 |
-12.3% |
| EV/EBITDA |
230.84 - 327.47 |
276.44 |
-58.9% |
| EPV |
280.60 - 373.50 |
327.05 |
-51.4% |
| DDM - Stable |
219.04 - 591.48 |
405.26 |
-39.8% |
| DDM - Multi |
333.18 - 676.84 |
444.20 |
-34.0% |
RMV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,186.17 |
| Beta |
0.51 |
| Outstanding shares (mil) |
7.71 |
| Enterprise Value (mil) |
5,164.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.08% |
| Cost of Debt |
4.29% |
| WACC |
8.07% |