Rentokil Initial plc (RTO.L) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
RTO.L
Rentokil Initial plc
RTO.L (LSE)

Estimated Value

GBp

Market Price GBp

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 2,778 Bil. GBp
Discounted Terminal Value 1,276 Bil. GBp
Sum of Discounted Free Cash Flow 589.5 Bil. GBp
Enterprise Value 1,866 Bil. GBp
Cash and Equivalents 168.9 Bil. GBp
Total Debt 608.4 Bil. GBp
Equity Value 1,426 Bil. GBp
Shares Outstanding 2.91 Bil. GBp
Estimated Value per Share 490.9 GBp
Yield of the U.S. 10 Year Treasury Note 4.09%
Average Cash from Operating Activities Margin 16.15%
Average Capital Expenditure Margin -6.16%

Monetary values in GBp

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

Monetary values in GBp

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 597,579 653,041 709,413 766,048 822,234 877,205 930,159 980,273 1,026,727 1,068,721
Revenue Growth Rate 9.93% 9.28% 8.63% 7.98% 7.33% 6.69% 6.04% 5.39% 4.74% 4.09%
Operating Cash Flow 96,509 105,466 114,570 123,717 132,791 141,669 150,221 158,314 165,816 172,598
Operating Cash Flow Margin 16.15% 16.15% 16.15% 16.15% 16.15% 16.15% 16.15% 16.15% 16.15% 16.15%
Capital Expenditure -36,811 -40,227 -43,700 -47,189 -50,650 -54,036 -57,298 -60,385 -63,246 -65,833
Capital Expenditure Margin -6.16% -6.16% -6.16% -6.16% -6.16% -6.16% -6.16% -6.16% -6.16% -6.16%
Free Cash Flow 59,698 65,239 70,870 76,528 82,141 87,633 92,923 97,929 102,570 106,765
Free Cash Flow Margin 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99%
Compounded Discount Rate 0% 6.94% 15.6% 24.97% 35.08% 46.01% 57.83% 70.63% 84.43% 99.35%
Discounted Free Cash Flow 59,698 61,003 61,309 61,235 60,807 60,017 58,877 57,393 55,613 53,555

Monetary values in GBp

amounts except #

Average LTM
Feb 19
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Revenue 328,645 441,200 543,600 537,500 371,400 295,390 278,940 267,620 245,500 241,230 216,810 175,900
Revenue Growth Rate 9.93% -18.84% 1.14% 44.72% 25.73% 5.9% 4.23% 9.01% 1.77% 11.26% 23.26% 1.04%
Cost of Revenue 223,656 387,650 87,700 387,800 273,700 223,910 213,640 209,900 191,140 183,830 167,400 133,550
Gross Profit 104,988 53,550 455,900 149,700 97,700 71,480 65,300 57,720 54,360 57,400 49,410 42,350
Gross Margin 28.38% 12.14% 83.87% 27.85% 26.31% 24.2% 23.41% 21.57% 22.14% 23.79% 22.79% 24.08%
Operating Income 35,964 46,000 54,900 76,600 31,700 34,650 29,380 26,560 24,550 29,240 23,240 18,780
Operating Margin 10.82% 10.43% 10.1% 14.25% 8.54% 11.73% 10.53% 9.93% 10% 12.12% 10.72% 10.68%
Net Income 24,855 20,500 30,700 38,100 23,200 26,300 18,600 28,380 -9,830 68,280 16,750 12,430
Net Margin 8.08% 4.65% 5.65% 7.09% 6.25% 8.9% 6.67% 10.6% -4% 28.3% 7.73% 7.07%
Cash from Operating Activities 51,161 61,650 67,800 73,700 60,000 56,320 54,420 46,290 36,360 37,980 36,250 32,000
Cash from Operating Activities Margin 16.15% 13.97% 12.47% 13.71% 16.16% 19.07% 19.51% 17.3% 14.81% 15.74% 16.72% 18.19%
Capital Expenditure -18,030 -14,100 -21,500 -21,100 -19,000 -15,990 -15,250 -17,090 -17,010 -19,340 -20,720 -17,230
Free Cash Flow 33,131 47,550 46,300 52,600 41,000 40,330 39,170 29,200 19,350 18,640 15,530 14,770
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program