As of 2024-12-15, the Intrinsic Value of RWS Holdings PLC (RWS.L) is
210.46 GBP. This RWS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 181.20 GBP, the upside of RWS Holdings PLC is
16.20%.
The range of the Intrinsic Value is 135.64 - 439.10 GBP
210.46 GBP
Intrinsic Value
RWS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
135.64 - 439.10 |
210.46 |
16.2% |
| DCF (Growth 10y) |
246.27 - 759.46 |
373.42 |
106.1% |
| DCF (EBITDA 5y) |
147.75 - 190.96 |
169.20 |
-6.6% |
| DCF (EBITDA 10y) |
237.14 - 328.68 |
280.28 |
54.7% |
| Fair Value |
-51.19 - -51.19 |
-51.19 |
-128.25% |
| P/E |
(146.20) - 30.04 |
(72.21) |
-139.9% |
| EV/EBITDA |
104.71 - 227.41 |
158.89 |
-12.3% |
| EPV |
173.12 - 255.93 |
214.52 |
18.4% |
| DDM - Stable |
(95.72) - (340.43) |
(218.08) |
-220.4% |
| DDM - Multi |
141.39 - 398.07 |
209.55 |
15.6% |
RWS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
663.69 |
| Beta |
0.86 |
| Outstanding shares (mil) |
3.66 |
| Enterprise Value (mil) |
732.39 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.10% |
| Cost of Debt |
5.50% |
| WACC |
7.64% |