As of 2025-09-16, the Intrinsic Value of Richards Packaging Income Fund (RPI.UN.TO) is 44.86 CAD. This RPI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.18 CAD, the upside of Richards Packaging Income Fund is 31.30%.
The range of the Intrinsic Value is 34.59 - 62.15 CAD
Based on its market price of 34.18 CAD and our intrinsic valuation, Richards Packaging Income Fund (RPI.UN.TO) is undervalued by 31.30%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 34.59 - 62.15 | 44.86 | 31.3% |
DCF (Growth 10y) | 39.62 - 68.39 | 50.40 | 47.5% |
DCF (EBITDA 5y) | 34.21 - 40.77 | 37.45 | 9.6% |
DCF (EBITDA 10y) | 38.28 - 48.41 | 43.10 | 26.1% |
Fair Value | 55.11 - 55.11 | 55.11 | 61.23% |
P/E | 35.62 - 51.28 | 43.45 | 27.1% |
EV/EBITDA | 32.52 - 37.46 | 34.96 | 2.3% |
EPV | 46.96 - 69.31 | 58.14 | 70.1% |
DDM - Stable | 17.50 - 37.90 | 27.70 | -18.9% |
DDM - Multi | 39.18 - 64.61 | 48.66 | 42.4% |
Market Cap (mil) | 374.61 |
Beta | 0.54 |
Outstanding shares (mil) | 10.96 |
Enterprise Value (mil) | 473.84 |
Market risk premium | 5.10% |
Cost of Equity | 7.52% |
Cost of Debt | 4.25% |
WACC | 7.08% |