Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
RADL3 Raia Drogasil S/A
Raia Drogasil S/A banner

Raia Drogasil S/A
BOVESPA:RADL3

Watchlist Manager
Raia Drogasil S/A Logo
Raia Drogasil S/A
BOVESPA:RADL3
Watchlist
Price: 14.55 BRL -0.55%
Market Cap: R$25.5B
Write Note Create Alert

DCF Value

The DCF Value for Raia Drogasil S/A (RADL3) under the Base Case is BRL. Compared with the current market price of 14.55 BRL, the stock appears .

Key assumptions
RADL3 DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 13.3%
Operating Margin 5.9%6.7%
Cash Flow Conversion 89%
Forecast Period 7 years
Model Settings
Template via FCFF
Discount Rate 17.1%
Exit Multiple 0.7x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue RADL3 Research

Summary
RADL3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
RADL3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RADL3 stock valuation using valuation multiples.
Wall St Estimates
RADL3 price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RADL3 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Raia Drogasil S/A listings:
OTC • USD
RADLY