As of 2025-07-06, the Intrinsic Value of Royce Value Trust Inc (RVT) is 17.53 USD. This RVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.53 USD, the upside of Royce Value Trust Inc is 12.90%.
The range of the Intrinsic Value is 15.24 - 20.75 USD
Based on its market price of 15.53 USD and our intrinsic valuation, Royce Value Trust Inc (RVT) is undervalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.24 - 20.75 | 17.53 | 12.9% |
| DCF (Growth 10y) | 17.27 - 23.08 | 19.71 | 26.9% |
| DCF (EBITDA 5y) | 28.23 - 35.97 | 29.58 | 90.5% |
| DCF (EBITDA 10y) | 26.89 - 35.40 | 29.02 | 86.9% |
| Fair Value | 9.31 - 9.31 | 9.31 | -40.05% |
| P/E | 9.46 - 15.98 | 11.93 | -23.2% |
| EV/EBITDA | (0.43) - 34.35 | 12.20 | -21.4% |
| EPV | (0.13) - (0.09) | (0.11) | -100.7% |
| DDM - Stable | 12.51 - 22.61 | 17.56 | 13.1% |
| DDM - Multi | 11.87 - 16.58 | 13.83 | -11.0% |
| Market Cap (mil) | 1,826.64 |
| Beta | 3.55 |
| Outstanding shares (mil) | 117.62 |
| Enterprise Value (mil) | 1,861.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.41% |
| Cost of Debt | 5.00% |
| WACC | 9.31% |