As of 2026-05-03, the Intrinsic Value of Rotork PLC (ROR.L) is 186.93 GBP. This ROR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 316.00 GBP, the upside of Rotork PLC is -40.80%.
The range of the Intrinsic Value is 150.82 - 253.05 GBP
Based on its market price of 316.00 GBP and our intrinsic valuation, Rotork PLC (ROR.L) is overvalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.82 - 253.05 | 186.93 | -40.8% |
| DCF (Growth 10y) | 178.85 - 292.22 | 219.33 | -30.6% |
| DCF (EBITDA 5y) | 190.32 - 291.04 | 243.21 | -23.0% |
| DCF (EBITDA 10y) | 207.82 - 321.68 | 263.48 | -16.6% |
| Fair Value | 93.04 - 93.04 | 93.04 | -70.56% |
| P/E | 316.57 - 354.77 | 334.75 | 5.9% |
| EV/EBITDA | 185.46 - 316.71 | 269.34 | -14.8% |
| EPV | 151.51 - 199.13 | 175.32 | -44.5% |
| DDM - Stable | 87.78 - 205.72 | 146.75 | -53.6% |
| DDM - Multi | 133.60 - 231.33 | 168.33 | -46.7% |
| Market Cap (mil) | 2,670.45 |
| Beta | 1.09 |
| Outstanding shares (mil) | 8.45 |
| Enterprise Value (mil) | 2,605.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.43% |
| Cost of Debt | 7.59% |
| WACC | 10.35% |