As of 2024-12-15, the Intrinsic Value of RTC Group PLC (RTC.L) is
154.94 GBP. This RTC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.00 GBP, the upside of RTC Group PLC is
54.90%.
The range of the Intrinsic Value is 129.16 - 193.00 GBP
154.94 GBP
Intrinsic Value
RTC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.16 - 193.00 |
154.94 |
54.9% |
| DCF (Growth 10y) |
126.98 - 180.90 |
148.95 |
48.9% |
| DCF (EBITDA 5y) |
69.19 - 126.82 |
95.26 |
-4.7% |
| DCF (EBITDA 10y) |
96.94 - 150.48 |
120.40 |
20.4% |
| Fair Value |
72.58 - 72.58 |
72.58 |
-27.42% |
| P/E |
139.35 - 206.76 |
177.77 |
77.8% |
| EV/EBITDA |
46.78 - 269.71 |
143.67 |
43.7% |
| EPV |
60.91 - 82.02 |
71.47 |
-28.5% |
| DDM - Stable |
85.05 - 160.55 |
122.80 |
22.8% |
| DDM - Multi |
97.75 - 147.43 |
117.83 |
17.8% |
RTC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13.61 |
| Beta |
0.83 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
15.01 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.54% |
| Cost of Debt |
4.29% |
| WACC |
9.41% |