As of 2025-11-14, the Intrinsic Value of Renew Holdings PLC (RNWH.L) is 829.34 GBP. This RNWH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 917.00 GBP, the upside of Renew Holdings PLC is -9.60%.
The range of the Intrinsic Value is 642.56 - 1,186.16 GBP
Based on its market price of 917.00 GBP and our intrinsic valuation, Renew Holdings PLC (RNWH.L) is overvalued by 9.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 642.56 - 1,186.16 | 829.34 | -9.6% |
| DCF (Growth 10y) | 828.51 - 1,472.36 | 1,051.62 | 14.7% |
| DCF (EBITDA 5y) | 576.80 - 823.05 | 715.04 | -22.0% |
| DCF (EBITDA 10y) | 768.04 - 1,100.83 | 940.63 | 2.6% |
| Fair Value | 829.39 - 829.39 | 829.39 | -9.55% |
| P/E | 625.26 - 923.24 | 828.52 | -9.6% |
| EV/EBITDA | 340.64 - 855.88 | 641.65 | -30.0% |
| EPV | 904.55 - 1,204.30 | 1,054.43 | 15.0% |
| DDM - Stable | 389.49 - 936.00 | 662.75 | -27.7% |
| DDM - Multi | 610.96 - 1,112.37 | 785.98 | -14.3% |
| Market Cap (mil) | 747.33 |
| Beta | 1.36 |
| Outstanding shares (mil) | 0.81 |
| Enterprise Value (mil) | 784.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.66% |
| Cost of Debt | 5.29% |
| WACC | 9.15% |