
Renewi PLC
LSE:RWI

Intrinsic Value
The intrinsic value of one
RWI
stock under the Base Case scenario is
2 307.08
GBX.
Compared to the current market price of 855 GBX,
Renewi PLC
is
Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Renewi PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Renewi PLC
Balance Sheet Decomposition
Renewi PLC
Current Assets | 279.1m |
Cash & Short-Term Investments | 45.6m |
Receivables | 203.6m |
Other Current Assets | 29.9m |
Non-Current Assets | 1.7B |
Long-Term Investments | 26m |
PP&E | 857.1m |
Intangibles | 635m |
Other Non-Current Assets | 161.8m |
Free Cash Flow Analysis
Renewi PLC
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Renewi PLC
Revenue
|
1.6B
EUR
|
Cost of Revenue
|
-1.3B
EUR
|
Gross Profit
|
332.8m
EUR
|
Operating Expenses
|
-234.9m
EUR
|
Operating Income
|
97.9m
EUR
|
Other Expenses
|
-157.2m
EUR
|
Net Income
|
-59.3m
EUR
|
RWI Profitability Score
Profitability Due Diligence
Renewi PLC's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Renewi PLC's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
RWI Solvency Score
Solvency Due Diligence
Renewi PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Renewi PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RWI Price Targets Summary
Renewi PLC
According to Wall Street analysts, the average 1-year price target for
RWI
is 887.4 GBX
with a low forecast of 878.7 GBX and a high forecast of 913.5 GBX.
Dividends
Current shareholder yield for RWI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
RWI
stock under the Base Case scenario is
2 307.08
GBX.
Compared to the current market price of 855 GBX,
Renewi PLC
is
Undervalued by 63%.