/
DCF Valuation
Base-case fair value
$145.20
Intrinsic $193.60 · 25% MOS
Current price: $107.32
Base-case summary
Our base-case DCF for Rb Global Inc. (RBA) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 20.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $789M in trailing free cash flow, this produces an intrinsic value of $193.60 per share. A 25% safety margin gives a fair value of $145.20, suggesting the stock is currently 35% undervalued against the $107.32 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$789M
Cash & equivalents
$667M
Total debt
$4.2B
Shares outstanding
188M