As of 2025-06-20, the Intrinsic Value of Ryman Healthcare Ltd (RYM.NZ) is (9.65) NZD. This RYM.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.24 NZD, the upside of Ryman Healthcare Ltd is -530.90%.
The range of the Intrinsic Value is (47.09) - (6.28) NZD
Based on its market price of 2.24 NZD and our intrinsic valuation, Ryman Healthcare Ltd (RYM.NZ) is overvalued by 530.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (47.09) - (6.28) | (9.65) | -530.9% |
| DCF (Growth 10y) | (6.72) - (48.67) | (10.24) | -557.3% |
| DCF (EBITDA 5y) | (3.81) - (4.39) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.74) - (5.79) | (1,234.50) | -123450.0% |
| Fair Value | -2.15 - -2.15 | -2.15 | -196.00% |
| P/E | (6.00) - (6.45) | (5.99) | -367.4% |
| EV/EBITDA | (1.90) - (1.92) | (1.91) | -185.4% |
| EPV | (1.90) - (2.20) | (2.05) | -191.6% |
| DDM - Stable | (3.67) - (13.68) | (8.67) | -487.1% |
| DDM - Multi | (1.84) - (5.54) | (2.79) | -224.4% |
| Market Cap (mil) | 2,275.19 |
| Beta | 2.19 |
| Outstanding shares (mil) | 1,015.71 |
| Enterprise Value (mil) | 3,952.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.52% |
| Cost of Debt | 12.66% |
| WACC | 9.31% |