As of 2024-12-15, the Intrinsic Value of Rank Group PLC (RNK.L) is
96.51 GBP. This RNK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.80 GBP, the upside of Rank Group PLC is
9.90%.
The range of the Intrinsic Value is 53.53 - 267.08 GBP
96.51 GBP
Intrinsic Value
RNK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.53 - 267.08 |
96.51 |
9.9% |
| DCF (Growth 10y) |
69.27 - 306.22 |
117.33 |
33.6% |
| DCF (EBITDA 5y) |
51.67 - 75.37 |
60.76 |
-30.8% |
| DCF (EBITDA 10y) |
64.49 - 98.19 |
77.89 |
-11.3% |
| Fair Value |
13.16 - 13.16 |
13.16 |
-85.01% |
| P/E |
35.22 - 64.18 |
48.52 |
-44.7% |
| EV/EBITDA |
70.39 - 504.16 |
275.59 |
213.9% |
| EPV |
573.68 - 822.42 |
698.05 |
695.0% |
| DDM - Stable |
25.16 - 82.50 |
53.83 |
-38.7% |
| DDM - Multi |
29.17 - 75.84 |
42.31 |
-51.8% |
RNK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
416.90 |
| Beta |
0.99 |
| Outstanding shares (mil) |
4.75 |
| Enterprise Value (mil) |
548.10 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.60% |
| Cost of Debt |
6.23% |
| WACC |
7.25% |