
Rexel SA
PAR:RXL

Intrinsic Value
The intrinsic value of one
RXL
stock under the Base Case scenario is
42.08
EUR.
Compared to the current market price of 26.4 EUR,
Rexel SA
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rexel SA
Fundamental Analysis


Revenue & Expenses Breakdown
Rexel SA
Balance Sheet Decomposition
Rexel SA
Current Assets | 6.7B |
Cash & Short-Term Investments | 416.9m |
Receivables | 3.8B |
Other Current Assets | 2.5B |
Non-Current Assets | 7.4B |
Long-Term Investments | 58.1m |
PP&E | 1.6B |
Intangibles | 5.6B |
Other Non-Current Assets | 67.2m |
Free Cash Flow Analysis
Rexel SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Rexel SA
Revenue
|
23.7B
EUR
|
Cost of Revenue
|
-19.5B
EUR
|
Gross Profit
|
4.2B
EUR
|
Operating Expenses
|
1.7B
EUR
|
Operating Income
|
5.9B
EUR
|
Other Expenses
|
-460.4m
EUR
|
Net Income
|
5.4B
EUR
|
RXL Profitability Score
Profitability Due Diligence
Rexel SA's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Rexel SA's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
RXL Solvency Score
Solvency Due Diligence
Rexel SA's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Rexel SA's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RXL Price Targets Summary
Rexel SA
According to Wall Street analysts, the average 1-year price target for
RXL
is 29.28 EUR
with a low forecast of 20.2 EUR and a high forecast of 36.75 EUR.
Dividends
Current shareholder yield for RXL 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
RXL
stock under the Base Case scenario is
42.08
EUR.
Compared to the current market price of 26.4 EUR,
Rexel SA
is
Undervalued by 37%.