As of 2024-12-14, the Intrinsic Value of Rolls-Royce Holdings PLC (RR.L) is
513.16 GBP. This RR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 572.60 GBP, the upside of Rolls-Royce Holdings PLC is
-10.40%.
The range of the Intrinsic Value is 394.05 - 745.55 GBP
513.16 GBP
Intrinsic Value
RR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
394.05 - 745.55 |
513.16 |
-10.4% |
| DCF (Growth 10y) |
524.06 - 943.36 |
667.23 |
16.5% |
| DCF (EBITDA 5y) |
488.82 - 745.32 |
646.65 |
12.9% |
| DCF (EBITDA 10y) |
593.88 - 902.17 |
770.29 |
34.5% |
| Fair Value |
136.43 - 136.43 |
136.43 |
-76.17% |
| P/E |
507.52 - 647.79 |
581.28 |
1.5% |
| EV/EBITDA |
321.52 - 535.87 |
464.26 |
-18.9% |
| EPV |
142.92 - 176.88 |
159.90 |
-72.1% |
| DDM - Stable |
216.01 - 521.25 |
368.63 |
-35.6% |
| DDM - Multi |
409.60 - 769.59 |
534.80 |
-6.6% |
RR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48,937.20 |
| Beta |
0.83 |
| Outstanding shares (mil) |
85.46 |
| Enterprise Value (mil) |
49,768.20 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.28% |
| Cost of Debt |
4.46% |
| WACC |
9.55% |