As of 2026-06-21, the Intrinsic Value of Retail Value Inc (RVI) is 189.02 USD. This RVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.80 USD, the upside of Retail Value Inc is 363.30%.
The range of the Intrinsic Value is 150.50 - 292.69 USD
Based on its market price of 40.80 USD and our intrinsic valuation, Retail Value Inc (RVI) is undervalued by 363.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.50 - 292.69 | 189.02 | 363.3% |
| DCF (Growth 10y) | 143.38 - 253.27 | 173.37 | 324.9% |
| DCF (EBITDA 5y) | 152.03 - 161.35 | 155.60 | 281.4% |
| DCF (EBITDA 10y) | 145.68 - 157.83 | 150.80 | 269.6% |
| Fair Value | -23.64 - -23.64 | -23.64 | -157.93% |
| P/E | (114.66) - 105.77 | (8.37) | -120.5% |
| EV/EBITDA | 207.74 - 535.41 | 371.39 | 810.3% |
| EPV | 556.64 - 656.27 | 606.45 | 1386.4% |
| DDM - Stable | 84.33 - 236.29 | 160.31 | 292.9% |
| DDM - Multi | 222.99 - 265.75 | 237.94 | 483.2% |
| Market Cap (mil) | 114.97 |
| Beta | 1.74 |
| Outstanding shares (mil) | 2.82 |
| Enterprise Value (mil) | 4.50 |
| Market risk premium | 4.24% |
| Cost of Equity | 10.36% |
| Cost of Debt | 5.00% |
| WACC | 7.64% |