As of 2026-04-04, the Intrinsic Value of React Group PLC (REAT.L) is 41.43 GBP. This REAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.50 GBP, the upside of React Group PLC is -2.50%.
The range of the Intrinsic Value is 24.73 - 90.29 GBP
Based on its market price of 42.50 GBP and our intrinsic valuation, React Group PLC (REAT.L) is overvalued by 2.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.73 - 90.29 | 41.43 | -2.5% |
| DCF (Growth 10y) | 108.38 - 377.01 | 176.26 | 314.7% |
| DCF (EBITDA 5y) | 47.99 - 76.76 | 60.10 | 41.4% |
| DCF (EBITDA 10y) | 116.48 - 210.11 | 154.52 | 263.6% |
| Fair Value | -21.20 - -21.20 | -21.20 | -149.87% |
| P/E | (13.79) - 39.11 | 9.03 | -78.8% |
| EV/EBITDA | 17.11 - 55.49 | 34.98 | -17.7% |
| EPV | 47.04 - 89.41 | 68.23 | 60.5% |
| DDM - Stable | (12.48) - (36.32) | (24.40) | -157.4% |
| DDM - Multi | 94.55 - 216.98 | 132.09 | 210.8% |
| Market Cap (mil) | 10.16 |
| Beta | 0.42 |
| Outstanding shares (mil) | 0.24 |
| Enterprise Value (mil) | 12.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.90% |
| Cost of Debt | 52.59% |
| WACC | 9.27% |