RPI.UN.TO
Richards Packaging Income Fund
Price:  
30.84 
CAD
Volume:  
480.00
Canada | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RPI.UN.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Richards Packaging Income Fund (RPI.UN.TO) is 51.52 CAD. This RPI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.84 CAD, the upside of Richards Packaging Income Fund is %.

The range of the Intrinsic Value is 39.08 - 76.44 CAD

30.84 CAD
Stock Price
51.52 CAD
Intrinsic Value
Intrinsic Value Details

RPI.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.08 - 76.44 51.52 67.1%
DCF (Growth 10y) 40.97 - 74.07 52.11 69.0%
DCF (EBITDA 5y) 31.94 - 38.29 35.83 16.2%
DCF (EBITDA 10y) 35.85 - 43.98 40.31 30.7%
Fair Value 88.72 - 88.72 88.72 187.66%
P/E 41.73 - 54.15 48.04 55.8%
EV/EBITDA 29.40 - 41.44 35.62 15.5%
EPV 49.85 - 64.86 57.35 86.0%
DDM - Stable 28.85 - 70.15 49.50 60.5%
DDM - Multi 33.23 - 59.66 42.40 37.5%

RPI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 338.01
Beta 0.54
Outstanding shares (mil) 10.96
Enterprise Value (mil) 376.38
Market risk premium 5.10%
Cost of Equity 8.58%
Cost of Debt 4.99%
WACC 7.88%