As of 2024-12-12, the Intrinsic Value of Renewi PLC (RWI.L) is
1,018.58 GBP. This RWI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 799.00 GBP, the upside of Renewi PLC is
27.50%.
The range of the Intrinsic Value is 617.85 - 1,868.90 GBP
1,018.58 GBP
Intrinsic Value
RWI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
617.85 - 1,868.90 |
1,018.58 |
27.5% |
| DCF (Growth 10y) |
708.70 - 1,863.19 |
1,081.41 |
35.3% |
| DCF (EBITDA 5y) |
390.06 - 672.55 |
559.30 |
-30.0% |
| DCF (EBITDA 10y) |
552.58 - 879.88 |
735.13 |
-8.0% |
| Fair Value |
-884.21 - -884.21 |
-884.21 |
-210.66% |
| P/E |
(257.48) - 667.63 |
151.93 |
-81.0% |
| EV/EBITDA |
509.73 - 841.56 |
727.57 |
-8.9% |
| EPV |
1,727.77 - 2,313.53 |
2,020.66 |
152.9% |
| DDM - Stable |
(245.47) - (617.74) |
(431.60) |
-154.0% |
| DDM - Multi |
389.74 - 786.86 |
523.88 |
-34.4% |
RWI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
638.87 |
| Beta |
1.27 |
| Outstanding shares (mil) |
0.80 |
| Enterprise Value (mil) |
1,149.74 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.62% |
| Cost of Debt |
5.00% |
| WACC |
6.88% |