ROL.L
Rotala PLC
Price:  
63.00 
GBP
Volume:  
20,900.00
United Kingdom | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROL.L Intrinsic Value

416.40 %
Upside

As of 2024-12-11, the Intrinsic Value of Rotala PLC (ROL.L) is 325.34 GBP. This ROL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.00 GBP, the upside of Rotala PLC is 416.40%.

The range of the Intrinsic Value is 105.11 - 5,124.05 GBP

63.00 GBP
Stock Price
325.34 GBP
Intrinsic Value
Intrinsic Value Details

ROL.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 105.11 - 5,124.05 325.34 416.4%
DCF (Growth 10y) 225.26 - 7,769.15 557.88 785.5%
DCF (EBITDA 5y) (7.43) - 115.68 44.76 -29.0%
DCF (EBITDA 10y) 94.91 - 334.31 189.22 200.3%
Fair Value -69.90 - -69.90 -69.90 -210.96%
P/E (22.37) - 104.00 25.32 -59.8%
EV/EBITDA (52.08) - 50.23 (24.77) -139.3%
EPV 89.32 - 397.37 243.34 286.3%
DDM - Stable (27.11) - (120.57) (73.84) -217.2%
DDM - Multi 250.86 - 889.12 393.96 525.3%

ROL.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20.55
Beta -0.23
Outstanding shares (mil) 0.33
Enterprise Value (mil) 66.34
Market risk premium 5.98%
Cost of Equity 7.65%
Cost of Debt 10.18%
WACC 7.31%