As of 2024-12-12, the Intrinsic Value of Rnb Retail and Brands AB (publ) (RNBS.ST) is (5.79) RNB RETAIL AND BRANDS. This RNBS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.60 RNB RETAIL AND BRANDS, the upside of Rnb Retail and Brands AB (publ) is -263.10%.

The range of the Intrinsic Value is (10.39) - (4.39) RNB RETAIL AND BRANDS

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(10.39) - (4.39)	(5.79)	-263.1%
DCF (Growth 10y)	(2.80) - (4.38)	(3.17)	-189.4%
DCF (EBITDA 5y)	(2.49) - (2.71)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(2.24) - (2.27)	(1,234.50)	-123450.0%
P/E	(8.18) - (9.25)	(7.95)	-323.9%
EV/EBITDA	3.11 - 16.94	7.20	102.9%
EPV	5.88 - 7.38	6.63	86.7%
DDM - Stable	(5.15) - (54.21)	(29.68)	-936.1%
DDM - Multi	(3.94) - (32.66)	(7.06)	-299.0%