As of 2026-09-24, the Intrinsic Value of Rank Group PLC (RNK.L) is 134.24 GBP. This RNK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.10 GBP, the upside of Rank Group PLC is 69.70%.
The range of the Intrinsic Value is 105.93 - 178.82 GBP
Based on its market price of 79.10 GBP and our intrinsic valuation, Rank Group PLC (RNK.L) is undervalued by 69.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.93 - 178.82 | 134.24 | 69.7% |
| DCF (Growth 10y) | 133.44 - 217.62 | 166.27 | 110.2% |
| DCF (EBITDA 5y) | 125.49 - 478.56 | 200.61 | 153.6% |
| DCF (EBITDA 10y) | 150.51 - 502.33 | 226.45 | 186.3% |
| Fair Value | 34.95 - 34.95 | 34.95 | -55.82% |
| P/E | 79.40 - 114.47 | 85.77 | 8.4% |
| EV/EBITDA | 119.90 - 599.89 | 302.60 | 282.5% |
| EPV | 564.87 - 767.48 | 666.18 | 742.2% |
| DDM - Stable | 44.79 - 89.57 | 67.18 | -15.1% |
| DDM - Multi | 73.86 - 115.25 | 90.04 | 13.8% |
| Market Cap (mil) | 387.04 |
| Beta | 0.60 |
| Outstanding shares (mil) | 4.89 |
| Enterprise Value (mil) | 552.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.47% |
| Cost of Debt | 4.46% |
| WACC | 7.74% |