
Rogers Sugar Inc
TSX:RSI

Intrinsic Value
The intrinsic value of one
RSI
stock under the Base Case scenario is
8.671
CAD.
Compared to the current market price of 5.645 CAD,
Rogers Sugar Inc
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rogers Sugar Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Rogers Sugar Inc
Balance Sheet Decomposition
Rogers Sugar Inc
Current Assets | 491.4m |
Cash & Short-Term Investments | 17.5m |
Receivables | 127.5m |
Other Current Assets | 346.4m |
Non-Current Assets | 649.8m |
PP&E | 376m |
Intangibles | 249.6m |
Other Non-Current Assets | 24.2m |
Free Cash Flow Analysis
Rogers Sugar Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Rogers Sugar Inc
Revenue
|
1.3B
CAD
|
Cost of Revenue
|
-1.1B
CAD
|
Gross Profit
|
178m
CAD
|
Operating Expenses
|
-79.9m
CAD
|
Operating Income
|
98.1m
CAD
|
Other Expenses
|
-42.4m
CAD
|
Net Income
|
55.7m
CAD
|
RSI Profitability Score
Profitability Due Diligence
Rogers Sugar Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Rogers Sugar Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
RSI Solvency Score
Solvency Due Diligence
Rogers Sugar Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Rogers Sugar Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RSI Price Targets Summary
Rogers Sugar Inc
According to Wall Street analysts, the average 1-year price target for
RSI
is 6.732 CAD
with a low forecast of 6.06 CAD and a high forecast of 7.613 CAD.
Dividends
Current shareholder yield for RSI 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
RSI
stock under the Base Case scenario is
8.671
CAD.
Compared to the current market price of 5.645 CAD,
Rogers Sugar Inc
is
Undervalued by 35%.