As of 2026-04-05, the Intrinsic Value of Raval ACS Ltd (RVL.TA) is 160.02 EUR. This RVL.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.20 EUR, the upside of Raval ACS Ltd is -26.70%.
The range of the Intrinsic Value is 114.10 - 247.79 EUR
Based on its market price of 218.20 EUR and our intrinsic valuation, Raval ACS Ltd (RVL.TA) is overvalued by 26.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.10 - 247.79 | 160.02 | -26.7% |
| DCF (Growth 10y) | 135.48 - 268.72 | 181.92 | -16.6% |
| DCF (EBITDA 5y) | 120.91 - 205.89 | 161.25 | -26.1% |
| DCF (EBITDA 10y) | 139.85 - 235.17 | 182.54 | -16.3% |
| Fair Value | 165.63 - 165.63 | 165.63 | -24.09% |
| P/E | 67.58 - 118.72 | 96.25 | -55.9% |
| EV/EBITDA | 68.32 - 211.00 | 137.68 | -36.9% |
| EPV | 126.72 - 199.57 | 163.14 | -25.2% |
| DDM - Stable | 30.78 - 66.23 | 48.50 | -77.8% |
| DDM - Multi | 93.17 - 149.86 | 114.45 | -47.5% |
| Market Cap (mil) | 185.56 |
| Beta | 0.08 |
| Outstanding shares (mil) | 0.85 |
| Enterprise Value (mil) | 230.61 |
| Market risk premium | 6.13% |
| Cost of Equity | 14.04% |
| Cost of Debt | 5.99% |
| WACC | 11.15% |