First Time Loading...
R

Rapala VMC Oyj
OMXH:RAP1V

Watchlist Manager
Rapala VMC Oyj
OMXH:RAP1V
Watchlist
Price: 2.87 EUR -1.03% Market Closed
Updated: May 21, 2024

Intrinsic Value

Rapala VMC Oyj is engaged in fishing industry. [ Read More ]

The intrinsic value of one RAP1V stock under the Base Case scenario is 5.05 EUR. Compared to the current market price of 2.87 EUR, Rapala VMC Oyj is Undervalued by 43%.

Key Points:
RAP1V Intrinsic Value
Base Case
5.05 EUR
Undervaluation 43%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation Backtest
Rapala VMC Oyj

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling RAP1V stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Rapala VMC Oyj

Provide an overview of the primary business activities
of Rapala VMC Oyj.

What unique competitive advantages
does Rapala VMC Oyj hold over its rivals?

What risks and challenges
does Rapala VMC Oyj face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rapala VMC Oyj.

Provide P/S
for Rapala VMC Oyj.

Provide P/E
for Rapala VMC Oyj.

Provide P/OCF
for Rapala VMC Oyj.

Provide P/FCFE
for Rapala VMC Oyj.

Provide P/B
for Rapala VMC Oyj.

Provide EV/S
for Rapala VMC Oyj.

Provide EV/GP
for Rapala VMC Oyj.

Provide EV/EBITDA
for Rapala VMC Oyj.

Provide EV/EBIT
for Rapala VMC Oyj.

Provide EV/OCF
for Rapala VMC Oyj.

Provide EV/FCFF
for Rapala VMC Oyj.

Provide EV/IC
for Rapala VMC Oyj.

Show me price targets
for Rapala VMC Oyj made by professional analysts.

What are the Revenue projections
for Rapala VMC Oyj?

How accurate were the past Revenue estimates
for Rapala VMC Oyj?

What are the Net Income projections
for Rapala VMC Oyj?

How accurate were the past Net Income estimates
for Rapala VMC Oyj?

What are the EPS projections
for Rapala VMC Oyj?

How accurate were the past EPS estimates
for Rapala VMC Oyj?

What are the EBIT projections
for Rapala VMC Oyj?

How accurate were the past EBIT estimates
for Rapala VMC Oyj?

Compare the revenue forecasts
for Rapala VMC Oyj with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rapala VMC Oyj and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rapala VMC Oyj against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rapala VMC Oyj compared to its peers.

Compare the P/E ratios
of Rapala VMC Oyj against its peers.

Discuss the investment returns and shareholder value creation
comparing Rapala VMC Oyj with its peers.

Analyze the financial leverage
of Rapala VMC Oyj compared to its main competitors.

Show all profitability ratios
for Rapala VMC Oyj.

Provide ROE
for Rapala VMC Oyj.

Provide ROA
for Rapala VMC Oyj.

Provide ROIC
for Rapala VMC Oyj.

Provide ROCE
for Rapala VMC Oyj.

Provide Gross Margin
for Rapala VMC Oyj.

Provide Operating Margin
for Rapala VMC Oyj.

Provide Net Margin
for Rapala VMC Oyj.

Provide FCF Margin
for Rapala VMC Oyj.

Show all solvency ratios
for Rapala VMC Oyj.

Provide D/E Ratio
for Rapala VMC Oyj.

Provide D/A Ratio
for Rapala VMC Oyj.

Provide Interest Coverage Ratio
for Rapala VMC Oyj.

Provide Altman Z-Score Ratio
for Rapala VMC Oyj.

Provide Quick Ratio
for Rapala VMC Oyj.

Provide Current Ratio
for Rapala VMC Oyj.

Provide Cash Ratio
for Rapala VMC Oyj.

What is the historical Revenue growth
over the last 5 years for Rapala VMC Oyj?

What is the historical Net Income growth
over the last 5 years for Rapala VMC Oyj?

What is the current Free Cash Flow
of Rapala VMC Oyj?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rapala VMC Oyj.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rapala VMC Oyj

Current Assets 145.6m
Cash & Short-Term Investments 20m
Receivables 36.1m
Other Current Assets 89.5m
Non-Current Assets 154.6m
Long-Term Investments 900k
PP&E 39.3m
Intangibles 101.8m
Other Non-Current Assets 12.6m
Current Liabilities 57.4m
Accounts Payable 28.3m
Other Current Liabilities 29.1m
Non-Current Liabilities 86.5m
Long-Term Debt 75.6m
Other Non-Current Liabilities 10.9m
Efficiency

Earnings Waterfall
Rapala VMC Oyj

Revenue
221.6m EUR
Cost of Revenue
-96.1m EUR
Gross Profit
125.5m EUR
Operating Expenses
-119.5m EUR
Operating Income
6m EUR
Other Expenses
-13.6m EUR
Net Income
-7.6m EUR

Free Cash Flow Analysis
Rapala VMC Oyj

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

RAP1V Profitability Score
Profitability Due Diligence

Rapala VMC Oyj's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Declining ROIC
46/100
Profitability
Score

Rapala VMC Oyj's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

RAP1V Solvency Score
Solvency Due Diligence

Rapala VMC Oyj's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
43/100
Solvency
Score

Rapala VMC Oyj's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RAP1V Price Targets Summary
Rapala VMC Oyj

Wall Street analysts forecast RAP1V stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RAP1V is 2.81 EUR with a low forecast of 2.73 EUR and a high forecast of 2.94 EUR.

Lowest
Price Target
2.73 EUR
5% Downside
Average
Price Target
2.81 EUR
2% Downside
Highest
Price Target
2.94 EUR
2% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
Rapala VMC Oyj

Shareholder Return

RAP1V Price
Rapala VMC Oyj

1M 1M
-7%
6M 6M
+0%
1Y 1Y
-30%
3Y 3Y
-64%
5Y 5Y
0%
10Y 10Y
-35%
Annual Price Range
2.87
52w Low
2.6
52w High
4.13
Price Metrics
Average Annual Return 28.42%
Standard Deviation of Annual Returns 64.31%
Max Drawdown -75%
Shares Statistics
Market Capitalization 111.6m EUR
Shares Outstanding 38 876 109
Percentage of Shares Shorted
N/A

RAP1V Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rapala VMC Oyj

Country

Finland

Industry

Leisure Products

Market Cap

111.6m EUR

Dividend Yield

0%

Description

Rapala VMC Oyj is engaged in fishing industry. The company is headquartered in Helsinki, Etela-Suomen and currently employs 1,757 full-time employees. The Company’s activities are divided into three business segments: Group Fishing Products, providing fishing tackle products, such as Lures and Baits, Fishing Hooks, Fishing Lines and Fishing Accessories, which are manufactured and sourced by the Company under its brands; Other Group Products, including the Company’s manufactured and branded products for winter sports, as well as for a range of non-fishing businesses; and Third Party Products, offering fishing products for hunting, outdoor and winter sports, which are not branded by the Company. Furthermore, It operates worldwide through a number of subsidiaries, such as Normark Sport Finland Oy, FLLC Normark, Dynamite Baits Ltd, Rapala France SAS and NC Holdings Inc.

Contact

ETELA-SUOMEN
Helsinki
Makelankatu 87
+35897562540.0
https://rapalavmc.com/

IPO

1998-12-01

Employees

1 757

Officers

President & CEO
Mr. Lars Ollberg
Chief Financial Officer
Miikka Tarna
Chief Operating Officer
Mr. Jean-Philippe Nicolle
Executive Vice President of General Counsel
Tuomo Leino
Executive Vice President of Human Resources
Paivi Ohvo
Deputy Chief Executive Officer
Mr. Cyrille Viellard
Show More
Executive Vice President of Lure Manufacturing
Mr. Arto Nygren
Executive Vice President of Product Development & Innovation
Mr. David Neill
Executive VP, Head of Dist in APAC and Global Rods, Reels & Lines Product Development & Innovation
Mr. Enrico Ravenni
Executive VP & Head of Distribution in USA
Mr. Marcus Twidale
Show Less

See Also

Discover More
What is the Intrinsic Value of one RAP1V stock?

The intrinsic value of one RAP1V stock under the Base Case scenario is 5.05 EUR.

Is RAP1V stock undervalued or overvalued?

Compared to the current market price of 2.87 EUR, Rapala VMC Oyj is Undervalued by 43%.