Rias A/S
CSE:RIAS B

Watchlist Manager
Rias A/S Logo
Rias A/S
CSE:RIAS B
Watchlist
Price: 675 DKK 3.05% Market Closed
Market Cap: 155.7m DKK

Intrinsic Value

The intrinsic value of one RIAS B stock under the Base Case scenario is 905.83 DKK. Compared to the current market price of 675 DKK, Rias A/S is Undervalued by 25%.

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

RIAS B Intrinsic Value
905.83 DKK
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rias A/S

What is Valuation History?
Ask AI Assistant
What other research platforms think about RIAS B?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RIAS B valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rias A/S.

Explain Valuation
Compare RIAS B to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RIAS B?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rias A/S

Current Assets 120m
Cash & Short-Term Investments 18.1m
Receivables 56.4m
Other Current Assets 45.4m
Non-Current Assets 113.2m
PP&E 60m
Intangibles 53.2m
Current Liabilities 37.8m
Accounts Payable 34.3m
Other Current Liabilities 3.5m
Non-Current Liabilities 11.1m
Long-Term Debt 1.2m
Other Non-Current Liabilities 10m
Efficiency

Free Cash Flow Analysis
Rias A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rias A/S

Revenue
320.4m DKK
Cost of Revenue
-215.9m DKK
Gross Profit
104.4m DKK
Operating Expenses
-86m DKK
Operating Income
18.5m DKK
Other Expenses
-5m DKK
Net Income
13.4m DKK
Fundamental Scores

RIAS B Profitability Score
Profitability Due Diligence

Rias A/S's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
48/100
Profitability
Score

Rias A/S's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

RIAS B Solvency Score
Solvency Due Diligence

Rias A/S's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
96/100
Solvency
Score

Rias A/S's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RIAS B Price Targets Summary
Rias A/S

There are no price targets for RIAS B.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 RIAS B 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RIAS B stock?

The intrinsic value of one RIAS B stock under the Base Case scenario is 905.83 DKK.

Is RIAS B stock undervalued or overvalued?

Compared to the current market price of 675 DKK, Rias A/S is Undervalued by 25%.

Back to Top