Rentokil Initial plc
Bear Case (25th pct.)
26.8% vs price
Base Case (Median)
31.5% vs price
Bull Case (75th pct.)
124.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $94.26 | 300.3% | High (40%) |
| PE Comparable | $30.96 | 31.5% | Medium (25%) |
| Growth Trajectory DCF | $44.65 | 89.6% | Medium (20%) |
| Graham Number | $19.78 | -16.0% | High (80%) |
| EV/EBITDA | $29.90 | 27.0% | Medium (20%) |
| EV/FCF | $61.23 | 160.0% | Medium (20%) |
| Earnings Power Value | $29.80 | 26.5% | High (70%) |
Based on 7 out of 8 methods, RTO appears undervalued at the current price of $23.55. The base case fair value of $30.96 implies 31.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.