As of 2024-12-15, the Intrinsic Value of Renew Holdings PLC (RNWH.L) is 1,003.18 GBP. This RNWH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 972.00 GBP, the upside of Renew Holdings PLC is 3.20%.

The range of the Intrinsic Value is 770.88 - 1,483.54 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	770.88 - 1,483.54	1,003.18	3.2%
DCF (Growth 10y)	969.46 - 1,809.15	1,245.56	28.1%
DCF (EBITDA 5y)	617.23 - 879.93	729.21	-25.0%
DCF (EBITDA 10y)	818.25 - 1,166.61	964.94	-0.7%
Fair Value	1,417.84 - 1,417.84	1,417.84	45.87%
P/E	737.28 - 1,024.25	891.89	-8.2%
EV/EBITDA	557.97 - 978.47	775.25	-20.2%
EPV	737.08 - 999.18	868.13	-10.7%
DDM - Stable	425.99 - 1,132.17	779.08	-19.8%
DDM - Multi	729.10 - 1,475.74	972.82	0.1%