R. STAHL Valuation

Q: What is the Fair Price of RSL2 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

RSL2 (€16) is trading below our estimate of [[fair value]] (€68.05)

Is RSL2 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of RSL2 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: RSL2 (€16) is trading below our estimate of fair value (€68.05)

Significantly Below Fair Value: RSL2 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for RSL2?

Key metric: As RSL2 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for RSL2. This is calculated by dividing RSL2's market cap by their current revenue.
What is RSL2's PS Ratio?
PS Ratio	0.3x
Sales	€354.85m
Market Cap	€103.68m

RSL2 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.5x
Enterprise Value/EBITDA	4.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does RSL2's PS Ratio compare to its peers?

The above table shows the PS ratio for RSL2 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.5x
TTR1 technotrans	0.5x	5.9%	€107.8m
HP3A Ringmetall	0.6x	10.4%	€98.0m
MZX Masterflex	0.8x	6.0%	€79.8m
GSC1 Gesco	0.3x	10.1%	€147.3m
RSL2 R. STAHL	0.3x	3.9%	€103.7m

Price-To-Sales vs Peers: RSL2 is good value based on its Price-To-Sales Ratio (0.3x) compared to the peer average (0.5x).

Price to Sales Ratio vs Industry

How does RSL2's PS Ratio compare vs other companies in the DE Machinery Industry?

5 Companies	Price / Sales	Estimated Growth	Market Cap
HDD Heidelberger Druckmaschinen	0.1x	4.3%	US$302.79m
SF3 STS Group	0.08x	2.5%	US$25.89m
SNG Singulus Technologies	0.1x	17.4%	US$11.28m
SCM SCHUMAG	0.09x	n/a	US$4.75m

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: RSL2 is good value based on its Price-To-Sales Ratio (0.3x) compared to the German Machinery industry average (0.5x).

Price to Sales Ratio vs Fair Ratio

What is RSL2's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

RSL2 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.3x
Fair PS Ratio	0.8x

Price-To-Sales vs Fair Ratio: RSL2 is good value based on its Price-To-Sales Ratio (0.3x) compared to the estimated Fair Price-To-Sales Ratio (0.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst RSL2 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€16.00	€26.50 +65.6%	5.7%	€28.00	€25.00	n/a	2
Dec ’25	€16.80	€26.50 +57.7%	5.7%	€28.00	€25.00	n/a	2
May ’24	€21.40	€21.08 -1.5%	0.4%	€21.15	€21.00	€20.60	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.