F

Fabryka Obrabiarek Rafamet SA
WSE:RAF

Watchlist Manager
Fabryka Obrabiarek Rafamet SA
WSE:RAF
Watchlist
Price: 47 PLN -1.67%
Market Cap: 394.3m PLN

Intrinsic Value

The intrinsic value of one RAF stock under the Base Case scenario is 8.31 PLN. Compared to the current market price of 47 PLN, Fabryka Obrabiarek Rafamet SA is Overvalued by 82%.

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

RAF Intrinsic Value
8.31 PLN
Overvaluation 82%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
Fabryka Obrabiarek Rafamet SA

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

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 RAF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Fabryka Obrabiarek Rafamet SA.

Explain Valuation
Compare RAF to

Fundamental Analysis

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

Balance Sheet Decomposition
Fabryka Obrabiarek Rafamet SA

Current Assets 105.4m
Cash & Short-Term Investments 2.6m
Receivables 86.2m
Other Current Assets 16.6m
Non-Current Assets 83.1m
Long-Term Investments 126k
PP&E 80.5m
Intangibles 1.8m
Other Non-Current Assets 673k
Current Liabilities 123.4m
Accounts Payable 39.4m
Accrued Liabilities 2.7m
Other Current Liabilities 81.3m
Non-Current Liabilities 38.9m
Long-Term Debt 21.7m
Other Non-Current Liabilities 17.2m
Efficiency

Free Cash Flow Analysis
Fabryka Obrabiarek Rafamet SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Fabryka Obrabiarek Rafamet SA

Revenue
69.2m PLN
Cost of Revenue
-67.5m PLN
Gross Profit
1.7m PLN
Operating Expenses
-57.5m PLN
Operating Income
-55.7m PLN
Other Expenses
-9.5m PLN
Net Income
-65.3m PLN
Fundamental Scores

RAF Profitability Score
Profitability Due Diligence

Fabryka Obrabiarek Rafamet SA's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Declining Gross Margin
Low Gross Margin
Declining Net Margin
15/100
Profitability
Score

Fabryka Obrabiarek Rafamet SA's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

RAF Solvency Score
Solvency Due Diligence

Fabryka Obrabiarek Rafamet SA's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
28/100
Solvency
Score

Fabryka Obrabiarek Rafamet SA's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RAF Price Targets Summary
Fabryka Obrabiarek Rafamet SA

There are no price targets for RAF.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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
Shareholder Yield

Current shareholder yield for RAF 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 RAF stock?

The intrinsic value of one RAF stock under the Base Case scenario is 8.31 PLN.

Is RAF stock undervalued or overvalued?

Compared to the current market price of 47 PLN, Fabryka Obrabiarek Rafamet SA is Overvalued by 82%.

Back to Top