As of 2024-12-13, the Intrinsic Value of RVRC Holding AB (RVRC.ST) is
56.00 SEK. This RVRC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.80 SEK, the upside of RVRC Holding AB is
34.00%.
The range of the Intrinsic Value is 44.63 - 76.00 SEK
56.00 SEK
Intrinsic Value
RVRC.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.63 - 76.00 |
56.00 |
34.0% |
| DCF (Growth 10y) |
59.66 - 102.02 |
75.05 |
79.5% |
| DCF (EBITDA 5y) |
38.63 - 46.39 |
40.97 |
-2.0% |
| DCF (EBITDA 10y) |
52.29 - 66.34 |
57.41 |
37.3% |
| Fair Value |
70.81 - 70.81 |
70.81 |
69.39% |
| P/E |
49.96 - 63.58 |
55.95 |
33.9% |
| EV/EBITDA |
25.72 - 44.35 |
34.01 |
-18.6% |
| EPV |
89.89 - 126.54 |
108.21 |
158.9% |
| DDM - Stable |
24.23 - 54.79 |
39.51 |
-5.5% |
| DDM - Multi |
37.48 - 68.54 |
48.71 |
16.5% |
RVRC.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,442.30 |
| Beta |
0.90 |
| Outstanding shares (mil) |
106.28 |
| Enterprise Value (mil) |
4,359.30 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.42% |
| Cost of Debt |
4.85% |
| WACC |
7.38% |