As of 2024-12-11, the Intrinsic Value of Rentokil Initial PLC (RTO.L) is 246.01 GBP. This RTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 407.10 GBP, the upside of Rentokil Initial PLC is -39.60%.

The range of the Intrinsic Value is 145.41 - 483.84 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	145.41 - 483.84	246.01	-39.6%
DCF (Growth 10y)	230.13 - 641.64	353.33	-13.2%
DCF (EBITDA 5y)	100.23 - 134.14	115.97	-71.5%
DCF (EBITDA 10y)	176.85 - 242.03	206.87	-49.2%
Fair Value	396.89 - 396.89	396.89	-2.51%
P/E	153.04 - 214.89	186.24	-54.3%
EV/EBITDA	93.04 - 195.03	147.97	-63.7%
EPV	435.90 - 614.69	525.29	29.0%
DDM - Stable	116.23 - 291.89	204.06	-49.9%
DDM - Multi	184.94 - 344.02	238.95	-41.3%