As of 2023-12-02, the Intrinsic Value of Richards Packaging Income Fund (RPI.UN.TO) is 45.19 CAD. This RPI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.00 CAD, the upside of Richards Packaging Income Fund is 29.10%.

The range of the Intrinsic Value is 32.67 - 72.83 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.67 - 72.83	45.19	29.1%
DCF (Growth 10y)	35.25 - 72.30	46.92	34.1%
DCF (EBITDA 5y)	26.83 - 31.59	29.35	-16.1%
DCF (EBITDA 10y)	30.79 - 37.88	34.31	-2.0%
Fair Value	94.09 - 94.09	94.09	168.84%
P/E	39.92 - 49.45	45.40	29.7%
EV/EBITDA	26.53 - 34.51	30.98	-11.5%
EPV	54.61 - 74.93	64.77	85.1%
DDM - Stable	30.69 - 79.13	54.91	56.9%
DDM - Multi	33.88 - 64.85	44.20	26.3%