As of 2024-12-13, the Intrinsic Value of Rotork PLC (ROR.L) is
187.59 GBP. This ROR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 327.40 GBP, the upside of Rotork PLC is
-42.70%.
The range of the Intrinsic Value is 147.85 - 268.27 GBP
187.59 GBP
Intrinsic Value
ROR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
147.85 - 268.27 |
187.59 |
-42.7% |
| DCF (Growth 10y) |
160.54 - 277.00 |
199.49 |
-39.1% |
| DCF (EBITDA 5y) |
177.89 - 264.78 |
221.94 |
-32.2% |
| DCF (EBITDA 10y) |
181.65 - 274.73 |
225.57 |
-31.1% |
| Fair Value |
70.73 - 70.73 |
70.73 |
-78.40% |
| P/E |
321.30 - 368.10 |
340.96 |
4.1% |
| EV/EBITDA |
180.24 - 314.06 |
254.13 |
-22.4% |
| EPV |
138.25 - 188.97 |
163.61 |
-50.0% |
| DDM - Stable |
94.41 - 246.64 |
170.53 |
-47.9% |
| DDM - Multi |
118.43 - 230.07 |
155.34 |
-52.6% |
ROR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,757.67 |
| Beta |
1.02 |
| Outstanding shares (mil) |
8.42 |
| Enterprise Value (mil) |
2,638.37 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.83% |
| Cost of Debt |
6.95% |
| WACC |
9.81% |