As of 2025-11-14, the Intrinsic Value of RS Group PLC (RS1.L) is 411.31 GBP. This RS1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 566.50 GBP, the upside of RS Group PLC is -27.40%.
The range of the Intrinsic Value is 290.19 - 684.66 GBP
Based on its market price of 566.50 GBP and our intrinsic valuation, RS Group PLC (RS1.L) is overvalued by 27.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 290.19 - 684.66 | 411.31 | -27.4% |
| DCF (Growth 10y) | 343.66 - 749.53 | 469.72 | -17.1% |
| DCF (EBITDA 5y) | 316.75 - 432.32 | 368.82 | -34.9% |
| DCF (EBITDA 10y) | 344.23 - 489.10 | 408.19 | -27.9% |
| Fair Value | 249.37 - 249.37 | 249.37 | -55.98% |
| P/E | 495.41 - 578.31 | 543.96 | -4.0% |
| EV/EBITDA | 359.77 - 602.65 | 492.25 | -13.1% |
| EPV | 972.07 - 1,364.50 | 1,168.28 | 106.2% |
| DDM - Stable | 238.22 - 659.50 | 448.86 | -20.8% |
| DDM - Multi | 302.89 - 611.37 | 401.03 | -29.2% |
| Market Cap (mil) | 2,559.48 |
| Beta | 1.15 |
| Outstanding shares (mil) | 4.52 |
| Enterprise Value (mil) | 2,892.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.50% |
| Cost of Debt | 5.20% |
| WACC | 9.43% |