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:

RWI Intrinsic Value
2 307.08 GBX
Undervaluation 63%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Renewi PLC

RWI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for RWI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Renewi PLC
LSE:RWI
UK
Commercial Services & Supplies
Market Cap
686.2m GBX
IPO
Oct 7, 1986
UK
Commercial Services & Supplies
Market Cap
686.2m GBX
IPO
Oct 7, 1986
Price
gbxfalse
EPS
€false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RWI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Renewi PLC
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Renewi PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Free Cash Flow
Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Year Average ROE
44/100
Profitability
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.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
32/100
Solvency
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

Wall Street analysts forecast RWI stock price to rise over the next 12 months.

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.

Lowest
Price Target
878.7 GBX
3% Upside
Average
Price Target
887.4 GBX
4% Upside
Highest
Price Target
913.5 GBX
7% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

RWI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one RWI stock?

The intrinsic value of one RWI stock under the Base Case scenario is 2 307.08 GBX.

Is RWI stock undervalued or overvalued?

Compared to the current market price of 855 GBX, Renewi PLC is Undervalued by 63%.

Back to Top