As of 2025-12-12, the Intrinsic Value of Rolls-Royce Holdings PLC (RR.L) is 567.00 GBP. This RR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,106.00 GBP, the upside of Rolls-Royce Holdings PLC is -48.70%.
The range of the Intrinsic Value is 435.83 - 836.61 GBP
Based on its market price of 1,106.00 GBP and our intrinsic valuation, Rolls-Royce Holdings PLC (RR.L) is overvalued by 48.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 435.83 - 836.61 | 567.00 | -48.7% |
| DCF (Growth 10y) | 562.21 - 1,048.74 | 722.84 | -34.6% |
| DCF (EBITDA 5y) | 430.85 - 911.78 | 660.48 | -40.3% |
| DCF (EBITDA 10y) | 558.16 - 1,129.89 | 816.63 | -26.2% |
| Fair Value | 352.89 - 352.89 | 352.89 | -68.09% |
| P/E | 783.35 - 2,091.92 | 1,432.81 | 29.5% |
| EV/EBITDA | 336.12 - 873.22 | 658.91 | -40.4% |
| EPV | 234.92 - 306.59 | 270.75 | -75.5% |
| DDM - Stable | 512.74 - 1,340.06 | 926.40 | -16.2% |
| DDM - Multi | 341.89 - 699.27 | 459.76 | -58.4% |
| Market Cap (mil) | 90,701.84 |
| Beta | 1.17 |
| Outstanding shares (mil) | 82.01 |
| Enterprise Value (mil) | 89,566.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.19% |
| Cost of Debt | 4.50% |
| WACC | 9.85% |