As of 2024-12-15, the Intrinsic Value of Robert Walters Plc (RWA.L) is 416.70 GBP. This RWA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 320.00 GBP, the upside of Robert Walters Plc is 30.20%.

The range of the Intrinsic Value is 259.72 - 1,043.77 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	259.72 - 1,043.77	416.70	30.2%
DCF (Growth 10y)	282.25 - 1,035.40	434.36	35.7%
DCF (EBITDA 5y)	122.24 - 312.97	226.94	-29.1%
DCF (EBITDA 10y)	162.72 - 338.20	252.89	-21.0%
Fair Value	205.55 - 205.55	205.55	-35.77%
P/E	99.16 - 212.79	148.64	-53.6%
EV/EBITDA	80.11 - 321.39	235.92	-26.3%
EPV	632.18 - 915.51	773.84	141.8%
DDM - Stable	74.92 - 254.82	164.87	-48.5%
DDM - Multi	271.31 - 558.67	351.04	9.7%