$20.95
Near FV▼ -3.7% against the close used
Model range $4.89 – $28.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$4.89Fair value$20.95Bull$28.60
FairClose
52-week traded range
52W low $20.5652W high $27.18
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Reynolds Consumer Products closed at $21.75, 3.8% above the consensus fair value of $20.95 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 15.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$21.62
-0.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.4%, r=10%, tg=3%, n=10yr
Graham Number
$18.57
-14.6%
√(22.5 × EPS × BVPS)
EPS=1.43, BVPS=10.71 · outside Graham range (P/E 15.2, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
$28.60
+31.5%
EPS × 20x (sector P/E)
EPS=1.43, Sector P/E=20x
Peter Lynch (PEG)
$4.89
-77.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.43, g=3.4%
EV/EBITDA
$22.57
+3.8%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=528M
Dividend Discount (DDM)
$14.46
-33.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.92, r=10%, g=3.4%
Book Value (P/B)
$16.07
-26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.71, ROE=13.3%, g=3.4%, r=10%
Reverse DCF
$21.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 3.4%
Margin of Safety
$17.20
-20.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22.93, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.