RPI.UN.TO Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Richards Packaging Income Fund (RPI.UN.TO) is
45.88 CAD. This RPI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.87 CAD, the upside of Richards Packaging Income Fund is
%.
The range of the Intrinsic Value is 37.75 - 58.56 CAD
45.88 CAD
Intrinsic Value
RPI.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.75 - 58.56 |
45.88 |
44.0% |
| DCF (Growth 10y) |
39.22 - 58.54 |
46.81 |
46.9% |
| DCF (EBITDA 5y) |
31.33 - 38.67 |
35.16 |
10.3% |
| DCF (EBITDA 10y) |
35.52 - 44.39 |
39.92 |
25.3% |
| Fair Value |
85.74 - 85.74 |
85.74 |
169.02% |
| P/E |
42.62 - 62.62 |
50.81 |
59.4% |
| EV/EBITDA |
29.99 - 44.24 |
35.98 |
12.9% |
| EPV |
52.60 - 68.34 |
60.47 |
89.7% |
| DDM - Stable |
27.52 - 53.70 |
40.61 |
27.4% |
| DDM - Multi |
31.55 - 47.02 |
37.70 |
18.3% |
RPI.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
349.30 |
| Beta |
0.54 |
| Outstanding shares (mil) |
10.96 |
| Enterprise Value (mil) |
383.08 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.24% |
| Cost of Debt |
4.99% |
| WACC |
7.55% |