RR.L
Rolls-Royce Holdings PLC
Price:  
885.40 
GBP
Volume:  
20,030,592.00
United Kingdom | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RR.L Intrinsic Value

-41.40 %
Upside

What is the intrinsic value of RR.L?

As of 2025-06-17, the Intrinsic Value of Rolls-Royce Holdings PLC (RR.L) is 518.62 GBP. This RR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 885.40 GBP, the upside of Rolls-Royce Holdings PLC is -41.40%.

The range of the Intrinsic Value is 411.81 - 715.53 GBP

Is RR.L undervalued or overvalued?

Based on its market price of 885.40 GBP and our intrinsic valuation, Rolls-Royce Holdings PLC (RR.L) is overvalued by 41.40%.

885.40 GBP
Stock Price
518.62 GBP
Intrinsic Value
Intrinsic Value Details

RR.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 411.81 - 715.53 518.62 -41.4%
DCF (Growth 10y) 548.94 - 929.23 683.71 -22.8%
DCF (EBITDA 5y) 404.55 - 985.42 679.96 -23.2%
DCF (EBITDA 10y) 540.95 - 1,221.66 850.25 -4.0%
Fair Value 147.82 - 147.82 147.82 -83.31%
P/E 695.50 - 960.80 830.07 -6.2%
EV/EBITDA 249.62 - 842.37 647.33 -26.9%
EPV 223.97 - 275.90 249.93 -71.8%
DDM - Stable 220.91 - 516.04 368.48 -58.4%
DDM - Multi 320.81 - 590.70 416.65 -52.9%

RR.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 75,502.75
Beta 1.40
Outstanding shares (mil) 85.28
Enterprise Value (mil) 75,059.75
Market risk premium 5.98%
Cost of Equity 10.26%
Cost of Debt 4.61%
WACC 9.86%