Regenbogen AG
F:RGB

Watchlist Manager
Regenbogen AG Logo
Regenbogen AG
F:RGB
Watchlist
Price: 5.95 EUR -0.83% Market Closed
Market Cap: 13.7m EUR

Intrinsic Value

The intrinsic value of one RGB stock under the Base Case scenario is 9.36 EUR. Compared to the current market price of 5.95 EUR, Regenbogen AG is Undervalued by 36%.

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

RGB Intrinsic Value
9.36 EUR
Undervaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Regenbogen AG

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

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 RGB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Regenbogen AG.

Explain Valuation
Compare RGB to

Fundamental Analysis

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

Balance Sheet Decomposition
Regenbogen AG

Current Assets 17.4m
Cash & Short-Term Investments 5.3m
Receivables 4.3m
Other Current Assets 7.8m
Non-Current Assets 20.2m
Long-Term Investments 1.1m
PP&E 18.9m
Intangibles 101k
Current Liabilities 22.4m
Accounts Payable 936k
Accrued Liabilities 8m
Other Current Liabilities 13.4m
Non-Current Liabilities 1.8m
Other Non-Current Liabilities 1.8m
Efficiency

Free Cash Flow Analysis
Regenbogen AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Regenbogen AG

Revenue
21.4m EUR
Cost of Revenue
-693k EUR
Gross Profit
20.7m EUR
Operating Expenses
-19.5m EUR
Operating Income
1.2m EUR
Other Expenses
-998k EUR
Net Income
200k EUR
Fundamental Scores

RGB Profitability Score
Profitability Due Diligence

Regenbogen AG's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROE
Sustainable 3Y Average Operating Margin
45/100
Profitability
Score

Regenbogen AG's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

RGB Solvency Score
Solvency Due Diligence

Regenbogen AG's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
41/100
Solvency
Score

Regenbogen AG's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RGB Price Targets Summary
Regenbogen AG

There are no price targets for RGB.
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 RGB 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 RGB stock?

The intrinsic value of one RGB stock under the Base Case scenario is 9.36 EUR.

Is RGB stock undervalued or overvalued?

Compared to the current market price of 5.95 EUR, Regenbogen AG is Undervalued by 36%.

Back to Top