Rogers Sugar Inc
TSX:RSI

Watchlist Manager
Rogers Sugar Inc Logo
Rogers Sugar Inc
TSX:RSI
Watchlist
Price: 5.95 CAD -1.16% Market Closed
Market Cap: 762.7m CAD

Intrinsic Value

The intrinsic value of one RSI stock under the Base Case scenario is 7.96 CAD. Compared to the current market price of 5.95 CAD, Rogers Sugar Inc is Undervalued by 25%.

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

RSI Intrinsic Value
7.96 CAD
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rogers Sugar Inc

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

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 RSI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rogers Sugar Inc.

Explain Valuation
Compare RSI to

Fundamental Analysis

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

Balance Sheet Decomposition
Rogers Sugar Inc

Current Assets 439.8m
Cash & Short-Term Investments 8.5m
Receivables 129.6m
Other Current Assets 301.7m
Non-Current Assets 723m
PP&E 434.4m
Intangibles 246.8m
Other Non-Current Assets 41.8m
Current Liabilities 246.9m
Accounts Payable 211.2m
Other Current Liabilities 35.7m
Non-Current Liabilities 457.5m
Long-Term Debt 382.1m
Other Non-Current Liabilities 75.5m
Efficiency

Free Cash Flow Analysis
Rogers Sugar Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rogers Sugar Inc

Revenue
1.3B CAD
Cost of Revenue
-1.1B CAD
Gross Profit
192.2m CAD
Operating Expenses
-82.4m CAD
Operating Income
109.8m CAD
Other Expenses
-45.3m CAD
Net Income
64.5m CAD
Fundamental Scores

RSI Profitability Score
Profitability Due Diligence

Rogers Sugar Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Positive ROE
Net Margin is Increasing
Healthy Gross Margin
49/100
Profitability
Score

Rogers Sugar Inc's profitability score is 49/100. 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.

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

Wall Street analysts forecast RSI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RSI is 7.14 CAD with a low forecast of 6.57 CAD and a high forecast of 7.88 CAD.

Lowest
Price Target
6.57 CAD
10% Upside
Average
Price Target
7.14 CAD
20% Upside
Highest
Price Target
7.88 CAD
32% Upside
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
Previous Payment
-
Today
Next Payment
-
Today
Dec 21, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

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 RSI stock?

The intrinsic value of one RSI stock under the Base Case scenario is 7.96 CAD.

Is RSI stock undervalued or overvalued?

Compared to the current market price of 5.95 CAD, Rogers Sugar Inc is Undervalued by 25%.

Back to Top