Intrinsic Value

The intrinsic value of one RM stock under the Base Case scenario is 152.67 GBX. Compared to the current market price of 110 GBX, RM PLC is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RM Intrinsic Value
152.67 GBX
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
RM PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about RM?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for RM PLC.

Explain Valuation
Compare RM to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
RM PLC

Current Assets 48.2m
Cash & Short-Term Investments 3.4m
Receivables 28.2m
Other Current Assets 16.6m
Non-Current Assets 93.8m
PP&E 18.9m
Intangibles 38.5m
Other Non-Current Assets 36.4m
Current Liabilities 50.4m
Accounts Payable 47.9m
Other Current Liabilities 2.5m
Non-Current Liabilities 80m
Long-Term Debt 75.7m
Other Non-Current Liabilities 4.3m
Efficiency

Free Cash Flow Analysis
RM PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
RM PLC

Revenue
160.2m GBP
Cost of Revenue
-95.2m GBP
Gross Profit
65m GBP
Operating Expenses
-55.1m GBP
Operating Income
9.9m GBP
Other Expenses
-11.2m GBP
Net Income
-1.3m GBP
Fundamental Scores

RM Profitability Score
Profitability Due Diligence

RM PLC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
38/100
Profitability
Score

RM PLC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

RM Solvency Score
Solvency Due Diligence

RM PLC's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
Positive Net Debt
22/100
Solvency
Score

RM PLC's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RM Price Targets Summary
RM PLC

Wall Street analysts forecast RM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RM is 142.8 GBX with a low forecast of 141.4 GBX and a high forecast of 147 GBX.

Lowest
Price Target
141.4 GBX
29% Upside
Average
Price Target
142.8 GBX
30% Upside
Highest
Price Target
147 GBX
34% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RM is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RM stock?

The intrinsic value of one RM stock under the Base Case scenario is 152.67 GBX.

Is RM stock undervalued or overvalued?

Compared to the current market price of 110 GBX, RM PLC is Undervalued by 28%.

Back to Top