Racing Force

Quality and Possible Rerating

conservative_value

Not Invested

Community Contributor

Published

07 Apr 25

Updated

07 Apr 25

conservative_value's Fair Value

€4.44

5.9% overvalued

07 Apr

€4.70

14.4%

-0.2%

Author's Valuation

€4.4

5.9% overvalued

conservative_value's Fair Value

Narrative

Updates0

conservative_value'sFair Value

€4.4

5.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.68%

Leisure revenue growth rate

0.15%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.68%

Calculation

€9.25m

Earnings '30

20.03x

PE Ratio '30

€185.23m

Market Cap '30

€185.23m

Market Cap '30

27.38m

No. shares '30

€6.77

Share Price '30

€6.77 Share Price '30

Discounted to 2025 @ 8.89% p.a.

€4.42

Fair Value '25