Loading...

Rolls-Royce Holdings PLC (LSE:RR)

73.92 GBX -0.55 GBX ( -0.74% )
Watchlist Manager
Rolls-Royce Holdings PLC Logo
Rolls-Royce Holdings PLC
LSE:RR
Watchlist

RR Intrinsic Value

RR Intrinsic Value Range

The intrinsic value of one RR stock lies somewhere between 105.82 GBX and 293.83 GBX. Compared to the current market price of 73.92 GBX, Rolls-Royce Holdings PLC is undervalued even under the worst case scenario.

Scenario Intrinsic Value DCF Value Relative Value
Worst Case Scenario
105.82 GBX
Undervalued by 30%
40.81 GBX 170.84 GBX
Base Case Scenario
154.26 GBX
Undervalued by 52%
88.45 GBX 220.08 GBX
Best Case Scenario
293.83 GBX
Undervalued by 75%
290.07 GBX 297.6 GBX
Worst Case Scenario
Intrinsic Value 105.82 GBX
Undervalued by 30%
DCF Value 40.81 GBX
Relative Value 170.84 GBX
Base Case Scenario
Intrinsic Value 154.26 GBX
Undervalued by 52%
DCF Value 88.45 GBX
Relative Value 220.08 GBX
Best Case Scenario
Intrinsic Value 293.83 GBX
Undervalued by 75%
DCF Value 290.07 GBX
Relative Value 297.6 GBX
Intrinsic Value
105.82 - 293.83
Price
73.92
RR Intrinsic Value
Base Case
154.26 GBX
Undervaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Under the Base Case scenario, the intrinsic value of one RR stock is 154.26 GBX. Compared to the current market price of 73.92 GBX, Rolls-Royce Holdings PLC is Undervalued by 52%.

Intrinsic Value Calculation

To calculate the intrinsic value of a stock, we use two valuation methods: DCF Valuation and Relative Valuation. We take the average of these two methods to estimate the intrinsic value as accurately as possible.

RR Intrinsic Value
154.26 GBX
Undervaluation 52%
Intrinsic Value
Price
Bear Case
Base Case
Bull Case
DCF Value
88.45 GBX
Open DCF Valuation
Relative Value
220.08 GBX
Open Relative Valuation

See Also

Similar Stocks