Rai Way SpA banner

Rai Way SpA
F:4RW

Watchlist Manager
Rai Way SpA Logo
Rai Way SpA
F:4RW
Watchlist
Price: 5.82 EUR 0.52% Market Closed
Market Cap: €1.6B

Multiples-Based Value

The Multiples-Based Value for Rai Way SpA (4RW) under the Base Case is 4.05 EUR. Compared with the current market price of 5.82 EUR, the stock appears Overvalued by 30%.

Multiples-Based 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.

4RW Multiples-Based Value
Base Case
4.05 EUR
Overvaluation 30%
Multiples-Based Value
Price €5.82
Worst Case
Base Case
Best Case

Multiples Across Competitors

4RW Competitors Multiples
Rai Way SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Rai Way SpA
F:4RW
1.6B EUR 5.8 18.6 8.9 12.7
US
Fox Corp
NASDAQ:FOXA
25.4B USD 1.5 13.4 8.4 9.5
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -39.2 11.3 15.3
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
LU
RTL Group SA
XETRA:RRTL
5.6B EUR 0.9 5.7 12 36.1
US
Nexstar Media Group Inc
NASDAQ:NXST
5.7B USD 1.2 62.3 7.1 13.5
JP
TBS Holdings Inc
TSE:9401
874.1B JPY 2.1 15.6 20.5 37.3
JP
Nippon Television Holdings Inc
TSE:9404
774.6B JPY 1.6 12.3 7.1 8.3
JP
Fuji Media Holdings Inc
TSE:4676
648.3B JPY 1.9 -52 167 -66.6
UK
ITV PLC
LSE:ITV
2.9B GBP 0.8 13.4 5.8 7.2
SA
MBC Group CJSC
SAU:4072
12.8B SAR 2.5 25.5 19.4 23.3
P/E Multiple
Earnings Growth PEG
IT
Rai Way SpA
F:4RW
Average P/E: 20.9
18.6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
13.4
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -39.2 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
LU
RTL Group SA
XETRA:RRTL
5.7
N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
62.3
117%
0.5
JP
TBS Holdings Inc
TSE:9401
15.6
7%
2.2
JP
N
Nippon Television Holdings Inc
TSE:9404
12.3
14%
0.9
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -52 N/A N/A
UK
ITV PLC
LSE:ITV
13.4
N/A N/A
SA
M
MBC Group CJSC
SAU:4072
25.5
15%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Rai Way SpA
F:4RW
Average EV/EBITDA: 24.9
8.9
N/A N/A
US
Fox Corp
NASDAQ:FOXA
8.4
0%
N/A
US
V
ViacomCBS Inc
LSE:0A65
11.3
11%
1
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
12
N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
7.1
8%
0.9
JP
TBS Holdings Inc
TSE:9401
20.5
10%
2.1
JP
N
Nippon Television Holdings Inc
TSE:9404
7.1
7%
1
JP
Fuji Media Holdings Inc
TSE:4676
167
16%
10.4
UK
ITV PLC
LSE:ITV
5.8
N/A N/A
SA
M
MBC Group CJSC
SAU:4072
19.4
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Rai Way SpA
F:4RW
Average EV/EBIT: 17
12.7
4%
3.2
US
Fox Corp
NASDAQ:FOXA
9.5
0%
N/A
US
V
ViacomCBS Inc
LSE:0A65
15.3
10%
1.5
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
36.1
80%
0.5
US
Nexstar Media Group Inc
NASDAQ:NXST
13.5
23%
0.6
JP
TBS Holdings Inc
TSE:9401
37.3
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
8.3
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -66.6 N/A N/A
UK
ITV PLC
LSE:ITV
7.2
-2%
N/A
SA
M
MBC Group CJSC
SAU:4072
23.3
55%
0.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett