R

Rath AG
VSE:RAT

Watchlist Manager
Rath AG
VSE:RAT
Watchlist
Price: 25 EUR Market Closed
Market Cap: 37.5m EUR
Have any thoughts about
Rath AG?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 25, 2024.

Estimated DCF Value of one RAT stock is 63.36 EUR. Compared to the current market price of 25 EUR, the stock is Undervalued by 61%.

RAT DCF Value
Base Case
63.36 EUR
Undervaluation 61%
DCF Value
Price
R
Worst Case
Base Case
Best Case
63.36
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 63.36 EUR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 26.3m EUR. The present value of the terminal value is 88.8m EUR. The total present value equals 115.1m EUR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 115.1m EUR
+ Cash & Equivalents 22m EUR
+ Investments 483k EUR
Firm Value 137.6m EUR
- Debt 42.6m EUR
- Minority Interest 3k EUR
Equity Value 95m EUR
/ Shares Outstanding 1.5m
RAT DCF Value 63.36 EUR
Undervalued by 61%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
128.2m 145.8m
Operating Income
7.1m 8.5m
FCFF
5.7m 6.7m

See Also

Discover More

What is the DCF value of one RAT stock?

Estimated DCF Value of one RAT stock is 63.36 EUR. Compared to the current market price of 25 EUR, the stock is Undervalued by 61%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Rath AG's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 115.1m EUR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 63.36 EUR per share.

Back to Top
//