As of 2024-12-11, the Intrinsic Value of Renold PLC (RNO.L) is
127.40 GBP. This RNO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.30 GBP, the upside of Renold PLC is
169.30%.
The range of the Intrinsic Value is 101.47 - 169.93 GBP
127.40 GBP
Intrinsic Value
RNO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.47 - 169.93 |
127.40 |
169.3% |
| DCF (Growth 10y) |
114.31 - 185.85 |
141.55 |
199.3% |
| DCF (EBITDA 5y) |
80.92 - 100.95 |
89.52 |
89.3% |
| DCF (EBITDA 10y) |
97.02 - 124.24 |
108.91 |
130.2% |
| Fair Value |
189.04 - 189.04 |
189.04 |
299.66% |
| P/E |
75.03 - 92.23 |
87.44 |
84.9% |
| EV/EBITDA |
69.94 - 94.84 |
81.50 |
72.3% |
| EPV |
285.57 - 398.30 |
341.94 |
622.9% |
| DDM - Stable |
49.28 - 108.74 |
79.01 |
67.0% |
| DDM - Multi |
51.87 - 95.11 |
67.70 |
43.1% |
RNO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
106.96 |
| Beta |
-0.24 |
| Outstanding shares (mil) |
2.26 |
| Enterprise Value (mil) |
146.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.00% |
| Cost of Debt |
5.09% |
| WACC |
7.20% |