Rai Way SpA
MIL:RWAY

Watchlist Manager
Rai Way SpA Logo
Rai Way SpA
MIL:RWAY
Watchlist
Price: 5.37 EUR 0.56% Market Closed
Market Cap: 1.4B EUR
Have any thoughts about
Rai Way SpA?
Write Note
Section:
 

Relative Value

The Relative Value of one RWAY stock under the Base Case scenario is 3.91 EUR. Compared to the current market price of 5.37 EUR, Rai Way SpA is Overvalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RWAY Relative Value
Base Case
3.91 EUR
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.3
P/S
P/S
Price to Sales
5.3
vs History
92
vs Industry
16
Median 3Y
5.3
Median 5Y
5.7
Industry
1.5
Forward
5.1
More Details
16.2
P/E
P/E
Price to Earnings
16.2
vs History
88
vs Industry
28
Median 3Y
18.2
Median 5Y
19.1
Industry
17.9
Forward
15.9
More Details
9.6
P/OCF
P/OCF
Price to OCF
9.6
vs History
93
vs Industry
36
Median 3Y
10.3
Median 5Y
10.9
Industry
11.5
More Details
15.8
P/FCFE
P/FCFE
Price to FCFE
15.8
vs History
90
vs Industry
22
Median 3Y
17.7
Median 5Y
18.5
Industry
15.8
More Details
9.6
P/B
P/B
Price to Book Value
9.6
vs History
19
vs Industry
8
Median 3Y
8.1
Median 5Y
8
Industry
1.7
More Details
5.7
EV/S
EV/S
Enterprise Value to Sales
5.7
vs History
76
vs Industry
15
Median 3Y
5.7
Median 5Y
5.8
Industry
1.5
Forward
5.5
More Details
5.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.7
vs History
77
vs Industry
29
Median 3Y
5.8
Median 5Y
5.9
Industry
3.3
More Details
8.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.6
vs History
88
vs Industry
32
Median 3Y
9.2
Median 5Y
9.5
Industry
8.8
Forward
8.3
More Details
11.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.8
vs History
88
vs Industry
30
Median 3Y
12.9
Median 5Y
14.2
Industry
12.3
Forward
11.5
More Details
10.3
EV/OCF
EV/OCF
Enterprise Value to OCF
10.3
vs History
88
vs Industry
33
Median 3Y
10.5
Median 5Y
11.1
Industry
10.5
More Details
16.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.7
vs History
92
vs Industry
25
Median 3Y
22.7
Median 5Y
20.7
Industry
13.4
More Details
4
EV/IC
EV/IC
Enterprise Value to IC
4
vs History
79
vs Industry
17
Median 3Y
4
Median 5Y
4.2
Industry
1.4
More Details

Multiples Across Competitors

RWAY Competitors Multiples
Rai Way SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Rai Way SpA
MIL:RWAY
1.4B EUR 5.3 16.2 8.6 11.8
US
ViacomCBS Inc
LSE:0A65
26.3B USD 0.9 -4.8 12.7 14.7
US
Fox Corp
NASDAQ:FOXA
22.6B USD 1.6 11.8 8.3 9.5
FR
Vivendi SE
PAR:VIV
8.1B EUR 0.5 20.9 18.6 18.6
US
Paramount Global
NASDAQ:PARA
6.9B USD 0.2 -1.3 6.3 7.3
US
Nexstar Media Group Inc
NASDAQ:NXST
5B USD 1 8.7 6 10.2
JP
Nippon Television Holdings Inc
TSE:9404
700.4B JPY 1.6 19 9 11.6
LU
RTL Group SA
XETRA:RRTL
4.2B EUR 0.7 7.9 6.2 8.9
JP
TBS Holdings Inc
TSE:9401
664B JPY 1.7 10.7 16.2 31.2
UK
ITV PLC
LSE:ITV
2.9B GBP 0.8 6.7 6.5 8.5
SA
MBC Group CJSC
SAU:4072
12.8B SAR 2.8 53.4 64.2 111.3
P/E Multiple
Earnings Growth PEG
IT
Rai Way SpA
MIL:RWAY
Average P/E: 17.3
16.2
0%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -4.8 N/A N/A
US
Fox Corp
NASDAQ:FOXA
11.8
9%
1.3
FR
Vivendi SE
PAR:VIV
20.9
37%
0.6
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.3 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
8.7
35%
0.2
JP
N
Nippon Television Holdings Inc
TSE:9404
19
4%
4.7
LU
RTL Group SA
XETRA:RRTL
7.9
4%
2
JP
TBS Holdings Inc
TSE:9401
10.7
0%
N/A
UK
ITV PLC
LSE:ITV
6.7
26%
0.3
SA
M
MBC Group CJSC
SAU:4072
53.4
203%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Rai Way SpA
MIL:RWAY
Average EV/EBITDA: 14.8
8.6
4%
2.2
US
V
ViacomCBS Inc
LSE:0A65
12.7
18%
0.7
US
Fox Corp
NASDAQ:FOXA
8.3
3%
2.8
FR
Vivendi SE
PAR:VIV
18.6
19%
1
US
Paramount Global
NASDAQ:PARA
6.3
18%
0.3
US
Nexstar Media Group Inc
NASDAQ:NXST
6
7%
0.9
JP
N
Nippon Television Holdings Inc
TSE:9404
9
4%
2.2
LU
RTL Group SA
XETRA:RRTL
6.2
10%
0.6
JP
TBS Holdings Inc
TSE:9401
16.2
9%
1.8
UK
ITV PLC
LSE:ITV
6.5
14%
0.5
SA
M
MBC Group CJSC
SAU:4072
64.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Rai Way SpA
MIL:RWAY
Average EV/EBIT: 22.1
11.8
2%
5.9
US
V
ViacomCBS Inc
LSE:0A65
14.7
22%
0.7
US
Fox Corp
NASDAQ:FOXA
9.5
3%
3.2
FR
Vivendi SE
PAR:VIV
18.6
32%
0.6
US
Paramount Global
NASDAQ:PARA
7.3
22%
0.3
US
Nexstar Media Group Inc
NASDAQ:NXST
10.2
23%
0.4
JP
N
Nippon Television Holdings Inc
TSE:9404
11.6
N/A N/A
LU
RTL Group SA
XETRA:RRTL
8.9
12%
0.7
JP
TBS Holdings Inc
TSE:9401
31.2
N/A N/A
UK
ITV PLC
LSE:ITV
8.5
19%
0.4
SA
M
MBC Group CJSC
SAU:4072
111.3
N/A N/A

See Also

Summary
RWAY intrinsic value, competitors valuation, and company profile.
DCF Valuation
RWAY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RWAY stock valuation using valuation multiples.
Wall Street Estimates
RWAY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RWAY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 212,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.