Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
£35.56
Intrinsic £47.42 · 25% MOS
Base-case summary
Our base-case DCF for Reckitt Benckiser Group PLC (RKT.XLON) projects 10 years of free cash flow growth at 6.2% for years 1–5 and 3.1% for years 6–10, anchored to 6.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from £1.7B in trailing free cash flow, this produces an intrinsic value of £47.42 per share. A 25% safety margin gives a fair value of £35.56.
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
£1.7B
Cash & equivalents
£1.8B
Total debt
£8.4B
Shares outstanding
652M