Rai Way SpA
MIL:RWAY

Watchlist Manager
Rai Way SpA Logo
Rai Way SpA
MIL:RWAY
Watchlist
Price: 5.2 EUR 0.19% Market Closed
Market Cap: 1.4B EUR
Have any thoughts about
Rai Way SpA?
Write Note

Intrinsic Value

The intrinsic value of one RWAY stock under the Base Case scenario is 4.84 EUR. Compared to the current market price of 5.2 EUR, Rai Way SpA is Overvalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RWAY Intrinsic Value
4.84 EUR
Overvaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rai Way SpA

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for RWAY cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about RWAY?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Rai Way SpA

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Rai Way SpA

Provide an overview of the primary business activities
of Rai Way SpA.

What unique competitive advantages
does Rai Way SpA hold over its rivals?

What risks and challenges
does Rai Way SpA face in the near future?

Summarize the latest earnings call
of Rai Way SpA.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rai Way SpA.

Provide P/S
for Rai Way SpA.

Provide P/E
for Rai Way SpA.

Provide P/OCF
for Rai Way SpA.

Provide P/FCFE
for Rai Way SpA.

Provide P/B
for Rai Way SpA.

Provide EV/S
for Rai Way SpA.

Provide EV/GP
for Rai Way SpA.

Provide EV/EBITDA
for Rai Way SpA.

Provide EV/EBIT
for Rai Way SpA.

Provide EV/OCF
for Rai Way SpA.

Provide EV/FCFF
for Rai Way SpA.

Provide EV/IC
for Rai Way SpA.

Show me price targets
for Rai Way SpA made by professional analysts.

What are the Revenue projections
for Rai Way SpA?

How accurate were the past Revenue estimates
for Rai Way SpA?

What are the Net Income projections
for Rai Way SpA?

How accurate were the past Net Income estimates
for Rai Way SpA?

What are the EPS projections
for Rai Way SpA?

How accurate were the past EPS estimates
for Rai Way SpA?

What are the EBIT projections
for Rai Way SpA?

How accurate were the past EBIT estimates
for Rai Way SpA?

Compare the revenue forecasts
for Rai Way SpA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rai Way SpA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rai Way SpA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rai Way SpA compared to its peers.

Compare the P/E ratios
of Rai Way SpA against its peers.

Discuss the investment returns and shareholder value creation
comparing Rai Way SpA with its peers.

Analyze the financial leverage
of Rai Way SpA compared to its main competitors.

Show all profitability ratios
for Rai Way SpA.

Provide ROE
for Rai Way SpA.

Provide ROA
for Rai Way SpA.

Provide ROIC
for Rai Way SpA.

Provide ROCE
for Rai Way SpA.

Provide Gross Margin
for Rai Way SpA.

Provide Operating Margin
for Rai Way SpA.

Provide Net Margin
for Rai Way SpA.

Provide FCF Margin
for Rai Way SpA.

Show all solvency ratios
for Rai Way SpA.

Provide D/E Ratio
for Rai Way SpA.

Provide D/A Ratio
for Rai Way SpA.

Provide Interest Coverage Ratio
for Rai Way SpA.

Provide Altman Z-Score Ratio
for Rai Way SpA.

Provide Quick Ratio
for Rai Way SpA.

Provide Current Ratio
for Rai Way SpA.

Provide Cash Ratio
for Rai Way SpA.

What is the historical Revenue growth
over the last 5 years for Rai Way SpA?

What is the historical Net Income growth
over the last 5 years for Rai Way SpA?

What is the current Free Cash Flow
of Rai Way SpA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rai Way SpA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rai Way SpA

Current Assets 88.3m
Cash & Short-Term Investments 9.4m
Receivables 78.2m
Other Current Assets 755.7k
Non-Current Assets 351.7m
PP&E 324.8m
Intangibles 23.9m
Other Non-Current Assets 2.9m
Current Liabilities 149.1m
Accounts Payable 41.6m
Accrued Liabilities 4.5m
Other Current Liabilities 103m
Non-Current Liabilities 141.2m
Long-Term Debt 116.2m
Other Non-Current Liabilities 25m
Efficiency

Earnings Waterfall
Rai Way SpA

Revenue
273.5m EUR
Cost of Revenue
-1.3m EUR
Gross Profit
272.2m EUR
Operating Expenses
-141.5m EUR
Operating Income
130.7m EUR
Other Expenses
-41.7m EUR
Net Income
89m EUR

Free Cash Flow Analysis
Rai Way SpA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

RWAY Profitability Score
Profitability Due Diligence

Rai Way SpA's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
78/100
Profitability
Score

Rai Way SpA's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

RWAY Solvency Score
Solvency Due Diligence

Rai Way SpA's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
63/100
Solvency
Score

Rai Way SpA's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RWAY Price Targets Summary
Rai Way SpA

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

According to Wall Street analysts, the average 1-year price target for RWAY is 7.29 EUR with a low forecast of 6.26 EUR and a high forecast of 8.72 EUR.

Lowest
Price Target
6.26 EUR
20% Upside
Average
Price Target
7.29 EUR
40% Upside
Highest
Price Target
8.72 EUR
68% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for RWAY?

Click here to dive deeper.

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 RWAY 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

Profile

Rai Way SpA Logo
Rai Way SpA

Country

Italy

Industry

Media

Market Cap

1.4B EUR

Dividend Yield

6.2%

Description

Rai Way SpA engages in the management and development of the terrestrial broadcast infrastructure, which carries the television and radio signals of Rai. The company is headquartered in Rome, Roma and currently employs 606 full-time employees. The company went IPO on 2014-11-19. The firm is a network operator of the RAI Group. The company is active in the planning, installing, operating, managing and maintaining its transmission and broadcasting network of data, voice and video. Rai Way SpA business activities are divided into two areas: the management of the television and radio transmission and broadcasting networks of RAI television, and the supply of services for business clients, such as tower rental, terrestrial and satellite broadcasting of signals, management of transmission services and network services. In addition, the Company, through its transmission network Waynet, offers services for video and audio contributions.

Contact

ROMA
Rome
Via Teulada 66
+390687408198.0
www.raiway.it

IPO

2014-11-19

Employees

606

Officers

CEO, GM & Director
Mr. Roberto Cecatto
Chief Financial Officer
Mr. Adalberto Pellegrino
Chief Technology Officer
Michele Frosi
Head of Investor Relations
Mr. Andrea Moretti
Chief Legal & Corporate Affairs and Board Secretary
Mr. Giorgio Cogliati
CEO of Institutional Relations & External Communication and Chief Staff
Pietro Grignani
Show More
Chief Corporate Development Officer
Mr. Giancarlo Benucci
Chief Human Resources Officer
Stefania Cinque
Chief Datacenter Officer
Mr. Luca Beltramino
Chief Business Development Officer
Umberto Babuscio
Show Less

See Also

Discover More
What is the Intrinsic Value of one RWAY stock?

The intrinsic value of one RWAY stock under the Base Case scenario is 4.84 EUR.

Is RWAY stock undervalued or overvalued?

Compared to the current market price of 5.2 EUR, Rai Way SpA is Overvalued by 7%.

Back to Top