Raisio Oyj
OMXH:RAIVV
Intrinsic Value
The intrinsic value of one RAIVV stock under the Base Case scenario is 2.769 EUR. Compared to the current market price of 2.335 EUR, Raisio Oyj is Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Raisio Oyj
Fundamental Analysis

Revenue & Expenses Breakdown
Raisio Oyj
Balance Sheet Decomposition
Raisio Oyj
Current Assets | 145.6m |
Cash & Short-Term Investments | 89m |
Receivables | 26.5m |
Other Current Assets | 30.1m |
Non-Current Assets | 175.8m |
Long-Term Investments | 3.5m |
PP&E | 87.6m |
Intangibles | 82.2m |
Other Non-Current Assets | 2.5m |
Free Cash Flow Analysis
Raisio Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Raisio Oyj
Revenue
|
226.8m
EUR
|
Cost of Revenue
|
-161.7m
EUR
|
Gross Profit
|
65.1m
EUR
|
Operating Expenses
|
-44.7m
EUR
|
Operating Income
|
20.4m
EUR
|
Other Expenses
|
-3.5m
EUR
|
Net Income
|
16.9m
EUR
|
RAIVV Profitability Score
Profitability Due Diligence
Raisio Oyj's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Raisio Oyj's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
RAIVV Solvency Score
Solvency Due Diligence
Raisio Oyj's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Score
Raisio Oyj's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RAIVV Price Targets Summary
Raisio Oyj
According to Wall Street analysts, the average 1-year price target for RAIVV is 2.627 EUR with a low forecast of 2.424 EUR and a high forecast of 3.045 EUR.
Dividends
Current shareholder yield for RAIVV 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 RAIVV stock under the Base Case scenario is 2.769 EUR.
Compared to the current market price of 2.335 EUR, Raisio Oyj is Undervalued by 16%.