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
325.34 GBP
Intrinsic Value
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% |