Raketech Group Holding

Rake Test Narrative FV

Bailey

Not Invested

Equity Analyst

Published

12 Sep 24

Updated

29 Jul 25

Bailey's Fair Value

SEK 0.0001

2.8m% overvalued

29 Jul

SEK 2.84

-68.8%

1.1%

Author's Valuation

SEK 0.0001

2.8m% overvalued

Bailey's Fair Value

Narrative

Updates1

Shared on29 Jul 25

Bailey made no meaningful changes to valuation assumptions.

Bailey'sFair Value

SEK 0.0001

2.8m% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.93%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.93%

Calculation

€100.13

Earnings '29

64.18x

PE Ratio '29

€6.43k

Market Cap '29

€6.43k

Market Cap '29

44.75m

No. shares '29

€0

Share Price '29

€0 Share Price '29

Discounted to 2024 @ 7.53% p.a.

€0.0001

Fair Value '24

€0.0001 Fair Value '24

Converted to SEK @ 1.0000 EUR/SEK Exchange Rate

SEK 0.0001

Fair Value '24