As of 2024-12-12, the Intrinsic Value of RS Group PLC (RS1.L) is
406.72 GBP. This RS1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 720.50 GBP, the upside of RS Group PLC is
-43.60%.
The range of the Intrinsic Value is 292.92 - 645.64 GBP
406.72 GBP
Intrinsic Value
RS1.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
292.92 - 645.64 |
406.72 |
-43.6% |
| DCF (Growth 10y) |
369.99 - 776.31 |
502.36 |
-30.3% |
| DCF (EBITDA 5y) |
356.87 - 471.72 |
401.52 |
-44.3% |
| DCF (EBITDA 10y) |
392.45 - 557.96 |
459.91 |
-36.2% |
| Fair Value |
448.05 - 448.05 |
448.05 |
-37.81% |
| P/E |
633.96 - 857.51 |
708.45 |
-1.7% |
| EV/EBITDA |
690.24 - 1,184.36 |
883.34 |
22.6% |
| EPV |
605.53 - 876.16 |
740.84 |
2.8% |
| DDM - Stable |
225.96 - 586.97 |
406.47 |
-43.6% |
| DDM - Multi |
306.47 - 589.32 |
400.42 |
-44.4% |
RS1.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,378.01 |
| Beta |
1.75 |
| Outstanding shares (mil) |
4.69 |
| Enterprise Value (mil) |
3,796.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.07% |
| Cost of Debt |
4.73% |
| WACC |
10.68% |