Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Capital Goods
/
Randoncorp
RAPT4
Randoncorp
Leverage And OEM Cycles Will Depress Margins Yet Trigger Progress
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
10 Jul 25
Updated
24 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$9.00
22.2% undervalued
intrinsic discount
24 Jul
R$7.00
Loading
1Y
-33.3%
7D
0.9%
Author's Valuation
R$9.0
22.2% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$9.0
22.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-44m
16b
2014
2017
2020
2023
2025
2026
2028
Revenue R$15.8b
Earnings R$574.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.00%
Machinery revenue growth rate
0.29%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
26.52%
Calculation
R$574.34m
Earnings '28
x
10.41x
PE Ratio '28
=
R$5.98b
Market Cap '28
R$5.98b
Market Cap '28
/
328.30m
No. shares '28
=
R$18.21
Share Price '28
R$18.21
Share Price '28
Discounted to 2025 @ 26.52% p.a.
=
R$8.99
Fair Value '25