As of 2025-07-09, the Intrinsic Value of RWS Holdings PLC (RWS.L) is 171.21 GBP. This RWS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.00 GBP, the upside of RWS Holdings PLC is 94.60%.
The range of the Intrinsic Value is 137.40 - 227.31 GBP
Based on its market price of 88.00 GBP and our intrinsic valuation, RWS Holdings PLC (RWS.L) is undervalued by 94.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 137.40 - 227.31 | 171.21 | 94.6% |
| DCF (Growth 10y) | 151.59 - 243.17 | 186.23 | 111.6% |
| DCF (EBITDA 5y) | 165.39 - 227.28 | 200.55 | 127.9% |
| DCF (EBITDA 10y) | 172.97 - 244.44 | 210.19 | 138.9% |
| Fair Value | 164.45 - 164.45 | 164.45 | 86.88% |
| P/E | 108.67 - 302.39 | 194.51 | 121.0% |
| EV/EBITDA | 258.85 - 369.06 | 315.46 | 258.5% |
| EPV | 186.84 - 267.07 | 226.96 | 157.9% |
| DDM - Stable | 43.81 - 92.59 | 68.20 | -22.5% |
| DDM - Multi | 139.24 - 205.92 | 164.64 | 87.1% |
| Market Cap (mil) | 335.79 |
| Beta | 0.45 |
| Outstanding shares (mil) | 3.82 |
| Enterprise Value (mil) | 386.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.95% |
| Cost of Debt | 4.53% |
| WACC | 7.67% |