As of 2024-12-12, the Intrinsic Value of RPS Group PLC (RPS.L) is 268.61 GBP. This RPS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.00 GBP, the upside of RPS Group PLC is 21.50%.

The range of the Intrinsic Value is 172.36 - 572.16 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	172.36 - 572.16	268.61	21.5%
DCF (Growth 10y)	207.17 - 627.28	308.99	39.8%
DCF (EBITDA 5y)	76.06 - 118.04	105.02	-52.5%
DCF (EBITDA 10y)	118.56 - 171.97	151.94	-31.2%
Fair Value	16.27 - 16.27	16.27	-92.64%
P/E	34.29 - 86.90	61.48	-72.2%
EV/EBITDA	61.40 - 105.65	80.91	-63.4%
EPV	806.53 - 1,047.44	926.98	319.4%
DDM - Stable	36.86 - 138.21	87.54	-60.4%
DDM - Multi	142.57 - 408.27	210.48	-4.8%