Restore plc (RST) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Restore plc stock £3.25, price £3.04, upside +6.8%, quality 50 out of 100. Rating: fairly valued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range £1.16 – £4.64 · fair‑value band £3.05 – £3.57 · the £3.04 price screens below the £3.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Restore in your weekly email
Every Wednesday you see whether Restore is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Restore plc, together with its subsidiaries, provides secure and sustainable business services for data, information, communications, and assets primarily in the United Kingdom. It operates through three segments: Information Management, Datashred, and Technology.
Show moreShow less
The company offers physical records storage and management, digital processing, outbound communications, digital transformation, cloud storage and data management, process outsourcing, digital mailrooms, and data management software solutions, as well as off-site storage, scanning, and hosting solutions.
It also provides secure paper and IP destruction, paper recycling and resale, and onsite and offsite shredding services.
In addition, the company offers high security IT asset erasure, IT decommissioning and recycling, technology refurbishment and resale, IT asset preparation and installation, and IT relocation solutions.
Further, the company provides document storage and retrieval; document scanning and IT services; and document collection and destruction solutions, as well as sells shredded paper products and recycled IT assets to commercial trade partners. Restore plc is headquartered in London, the United Kingdom.
Stock analysis
Restore plc (RST) currently trades at £3.04, while our model-based Fair Value estimate is £3.25, so the stock looks roughly fairly valued today (gap 6.4%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of £5.14 per share, and 9 of the 24 models we run sit above the £3.04 price.
Bear case: the Multiples group reads lowest at £0.4000, and 15 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: £3.05 (bear) to £3.57 (bull), the price of £3.04 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Restore plc reported revenue of £305M in FY2025 versus £234M in FY2021, a compound +6.8%/yr. Reported net income was £1.3M in FY2025, compounding −42.0%/yr from FY2021.
Key figures
Market cap £421M Small · P/E ratio 152.0 · P/S ratio 0.65 · EPS (TTM) £0.0200 · Dividend yield 2.4% · Net margin 0.4% · Return on equity 1.2% · Return on assets (EBIT) 3.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (low confidence).
What moves the price
The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.
The share trades about 3% below its 52-week high and 38% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −14% fair-value upside, at 7%, RST screens cheaper than that median.
Fair Value models
Bear£3.05Fair Value £3.25Bull£3.57
Price £3.04 · Upside +6.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF£3.77£7.57£13.9476
Residual Income£0.9500£1.01£1.0976
Growth DCF£3.66£6.93£12.0475
All 24 models by family
DCF Models
FCF DCF£3.77£7.57£13.9476
Owner Earnings£2.78£5.79£10.8272
5Y Revenue Exit£1.77£3.33£5.4070
5Y EBITDA Exit£3.91£7.93£13.0973
5Y P/E Exit£0.7900£1.24£1.6671
10Y Revenue Exit£2.39£4.11£6.6965
10Y EBITDA Exit£3.80£7.36£12.9865
10Y P/E Exit£1.82£2.63£3.6364
Earnings-Based
Graham-Dodd£0.0700£0.3500£0.490063
Lynch FV£0.1300£0.1900£0.250061
PEG = 1.0£0.1300£0.1900£0.250057
EPV£0.2100£0.3800£0.520071
Dividend Discount
Gordon GGM£0.5100£0.9500£1.3667
DDM Multi-Stage£0.5100£0.8500£1.0167
Multiples
P/E Multiple£0.1600£0.2100£0.260063
P/S Multiple£0.1300£0.1700£0.210058
EV/EBIT£0.3600£1.12£1.8960
EV/EBITDA£3.33£5.10£6.8666
EV/Revenuen/a£0.4000£1.1150
Growth DCF
Growth DCF£3.66£6.93£12.0475
Rev-Margin DCF£1.77£3.34£5.4670
Economic Profit
Residual Income£0.9500£1.01£1.0976
ROIC Compounder£0.2100£0.3800£0.520070
Growth Earnings
Growth-Adj P/E£0.1400£0.2100£0.270067
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.8%
Start year 2020 (pandemic). Over 10 years: +12.7% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
−2.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.9%
Dividend (yield on the price)2.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−35.1% vs −17.8%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+3.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +1.5% a year for the price and +3.2% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Business Services · 245 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+6.8% · Above median
Profitability
Return on equity (12 months)1.2% · Bottom 25%
Return on assets0.2% · Bottom 25%
Net margin (12 months)−2.1% · Bottom 25%
Operating margin (12 months)11.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)21.5% · Top 25%
Dividend yield (12 months)2.4% · Below median
Balance sheet
Debt / equity0.56× · Highest 25%
Valuation Multiplesvs Specialty Business Services median · lower = cheaper
P/E (12 months)152.0× · Priciest 25%
P/B1.91× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)1.25× · Pricier than median
Price / free cash flow (fiscal year)10.5× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Restore plc Fair Value". https://www.fairvalue-calculator.com/stock/RST
Frequently asked questions
Is Restore plc (RST) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of £3.25 versus a price of £3.04, about +7% upside (fairly valued).
What is the fair value of RST?
Our model-based fair value for Restore plc is £3.25 (as of Nov 7, 2026), built from audited fundamentals. The current price: £3.04.
What is the quality score of RST?
Restore plc has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Restore plc (RST)?
Our model-based price target is the fair value of £3.25 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario £3.05, optimistic scenario £3.57. It is a calculation from audited fundamentals, not an analyst target.
What is the Restore plc stock forecast for 2026?
Our models put fair value at £3.25, about +7% upside versus a price of £3.04 (fairly valued). Cautious scenario £3.05, optimistic scenario £3.57. The calculation is refreshed regularly with new filings.
What is the revenue of Restore plc (RST)?
Restore plc reported trailing-twelve-month revenue of about £336M (latest available figure, as of Nov 7, 2026).
Does Restore plc pay a dividend?
Restore plc currently shows a dividend yield of 2.40% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Restore plc (RST) and when is the ex-dividend date?
Restore plc pays a dividend of £0.073 per share a year, a dividend yield of 2.4%. The last ex-dividend date was Sep 24, 2026. A dividend has been paid every year since at least 2012. Free cash flow covers the dividend 4.17 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Restore plc (RST)?
For today's price to be fair in a discounted-cash-flow model, Restore plc would have to grow free cash flow by +3.9 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.8 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of RST use?
Our models discount Restore plc at 10.3 %: a base by market capitalisation (small), damped by beta 0.12, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Restore plc that is +3.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Restore plc (RST) delivered so far?
Over the past 5 years revenue at Restore plc grew +10.8 % a year. The price currently implies free-cash-flow growth of +3.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Restore plc (RST) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Restore plc (+3.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Restore plc (RST)?
The free-cash-flow yield on the price is 9.51 %: that much free cash flow Restore plc produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Restore plc (RST)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Restore plc it is £3.25 per share (as of Nov 7, 2026), against a price of £3.04. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Restore plc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, RST trades below its calculated fair value: price £3.04, fair value £3.25, a gap of about +7% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of RST?
No. The price is what the market pays today (£3.04); the fair value is what the company's own numbers justify (£3.25). For Restore plc the two are £0.2075 per share apart. That gap is exactly why we show both numbers side by side.
How much is Restore plc worth?
The market values Restore plc at about £421M (market capitalisation, as of Nov 7, 2026). Per share that is £3.04; our models calculate a fair value of £3.25 per share.
What do the bullish and bearish scenarios say about RST?
Our models span a range for Restore plc: cautious scenario £3.05, base £3.25, optimistic £3.57 per share (as of Nov 7, 2026, price £3.04). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RST?
Restore plc trades at a price-to-earnings ratio of 152.0 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £3.25 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 42.6. Other multiples: P/B 1.9, P/S 1.3, EV/EBITDA 10.3.
How solid is the balance sheet of Restore plc (RST)?
Balance-sheet figures for Restore plc (as of Nov 7, 2026): return on equity 1.2%, debt of 0.56 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is RST from its 52-week high?
Restore plc trades at £3.04, about 3% below its 52-week high of £3.15 and 38% above the low of £2.21 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of £3.25 is for.
Which stocks are comparable to Restore plc?
From the same area (Industrials) we also value Cintas Corporation, Thomson Reuters Corporation, Copart, Inc, Global Payments Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Restore plc stock attractive at the current price?
The data as of Nov 7, 2026: price £3.04, calculated fair value £3.25 (+7%), Quality Score 50/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of RST calculated?
We run Restore plc through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £3.25 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0% above its aggregate fair value. Restore plc currently trades 6% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Restore plc (RST)?
The closing price on Nov 11, 2026 was £3.04. Our model-based fair value is £3.25, about +7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Restore plc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Restore plc
How large is the market capitalisation of Restore plc (RST)?
The market capitalisation of Restore plc is £421M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Restore plc (RST)?
The price-to-sales ratio of Restore plc is 0.65 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Restore plc (RST)?
Earnings per share at Restore plc are £0.0200 (price ÷ EPS = P/E 152.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Restore plc (RST)?
The dividend yield of Restore plc is 2.4%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Restore plc (RST)?
The net margin of Restore plc is 0.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Restore plc (RST)?
The return on equity (ROE) of Restore plc is 1.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Restore plc (RST)?
On an EBIT basis the return on assets of Restore plc is 3.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Restore plc (RST)?
The operating margin of Restore plc is 11.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Restore plc (RST)?
Revenue at Restore plc is growing +21.5% versus a year earlier (3y avg +3.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Restore plc (RST)?
Earnings per share at Restore plc are growing −22.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Restore plc (RST) carry?
The net debt of Restore plc is £257M (fiscal year 2025, ≈ 6.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Restore plc in the live analysis
One click puts Restore plc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026