Is RNK.L undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Rank Group PLC (RNK.L) is 94.01 GBP. This RNK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.60 GBP, the upside of Rank Group PLC is 12.40%. This means that RNK.L is undervalued by 12.40%.
The range of the Intrinsic Value is 54.92 - 227.74 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.92 - 227.74 | 94.01 | 12.4% |
| DCF (Growth 10y) | 70.94 - 263.20 | 114.77 | 37.3% |
| DCF (EBITDA 5y) | 49.15 - 84.37 | 67.94 | -18.7% |
| DCF (EBITDA 10y) | 64.44 - 110.76 | 87.45 | 4.6% |
| Fair Value | 35.48 - 35.48 | 35.48 | -57.56% |
| P/E | 43.62 - 98.06 | 68.35 | -18.2% |
| EV/EBITDA | 107.85 - 557.52 | 307.47 | 267.8% |
| EPV | 588.78 - 865.95 | 727.36 | 770.1% |
| DDM - Stable | 61.10 - 189.87 | 125.48 | 50.1% |
| DDM - Multi | 29.36 - 70.85 | 41.51 | -50.4% |
| Market Cap (mil) | 384.11 |
| Beta | 0.95 |
| Outstanding shares (mil) | 4.59 |
| Enterprise Value (mil) | 494.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.75% |
| Cost of Debt | 6.23% |
| WACC | 7.27% |