RPI.UN.TO
Richards Packaging Income Fund
Price:  
35.00 
CAD
Volume:  
67,067.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RPI.UN.TO Intrinsic Value

29.10 %
Upside

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

35.00 CAD
Stock Price
45.19 CAD
Intrinsic Value
Intrinsic Value Details

RPI.UN.TO Intrinsic Value - Valuation Summary

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%

RPI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 383.60
Beta 0.54
Outstanding shares (mil) 10.96
Enterprise Value (mil) 449.13
Market risk premium 5.50%
Cost of Equity 8.43%
Cost of Debt 5.99%
WACC 7.51%