Rank Group PLC
LSE:RNK

Watchlist Manager
Rank Group PLC Logo
Rank Group PLC
LSE:RNK
Watchlist
Price: 108.6 GBX -1.63%
Market Cap: 508.7m GBX

Intrinsic Value

The intrinsic value of one RNK stock under the Base Case scenario is 214.04 GBX. Compared to the current market price of 108.6 GBX, Rank Group PLC is Undervalued by 49%.

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

RNK Intrinsic Value
214.04 GBX
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rank Group PLC

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

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 RNK valued this way?

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

Explain Valuation
Compare RNK to

Fundamental Analysis

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

Balance Sheet Decomposition
Rank Group PLC

Current Assets 94.1m
Cash & Short-Term Investments 75.4m
Receivables 16.6m
Other Current Assets 2.1m
Non-Current Assets 695.4m
PP&E 239.5m
Intangibles 442.3m
Other Non-Current Assets 13.6m
Current Liabilities 195.9m
Accounts Payable 155.2m
Accrued Liabilities 200k
Other Current Liabilities 40.5m
Non-Current Liabilities 214.9m
Long-Term Debt 169.9m
Other Non-Current Liabilities 45m
Efficiency

Free Cash Flow Analysis
Rank Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rank Group PLC

Revenue
795.4m GBP
Cost of Revenue
-453m GBP
Gross Profit
342.4m GBP
Operating Expenses
-281.1m GBP
Operating Income
61.3m GBP
Other Expenses
-16.7m GBP
Net Income
44.6m GBP
Fundamental Scores

RNK Profitability Score
Profitability Due Diligence

Rank Group PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive ROE
Gross Margin is Increasing
45/100
Profitability
Score

Rank Group PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

RNK Solvency Score
Solvency Due Diligence

Rank Group PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Positive Net Debt
55/100
Solvency
Score

Rank Group PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RNK Price Targets Summary
Rank Group PLC

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

According to Wall Street analysts, the average 1-year price target for RNK is 175.78 GBX with a low forecast of 155.54 GBX and a high forecast of 210 GBX.

Lowest
Price Target
155.54 GBX
43% Upside
Average
Price Target
175.78 GBX
62% Upside
Highest
Price Target
210 GBX
93% 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 RNK 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 RNK stock?

The intrinsic value of one RNK stock under the Base Case scenario is 214.04 GBX.

Is RNK stock undervalued or overvalued?

Compared to the current market price of 108.6 GBX, Rank Group PLC is Undervalued by 49%.

Back to Top