Nexteq plc

DB:R87 Stock Report

Market Cap: €46.5m

Nexteq Valuation

Is R87 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of R87 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: R87 (€0.74) is trading above our estimate of fair value (€0.5)

Significantly Below Fair Value: R87 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for R87?

Key metric: As R87 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for R87. This is calculated by dividing R87's market cap by their current earnings.
What is R87's PE Ratio?
PE Ratio4.6x
EarningsUS$10.45m
Market CapUS$48.34m

Price to Earnings Ratio vs Peers

How does R87's PE Ratio compare to its peers?

The above table shows the PE ratio for R87 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average25.3x
TIMA ZEAL Network
23x-12.6%€1.1b
NHB0 Nebelhornbahn-Aktiengesellschaft
27xn/a€21.6m
RGB Regenbogen
6.9xn/a€12.7m
KVO Oberstdorfer Bergbahn
44.3xn/a€5.7m
R87 Nexteq
4.6x-96.2%€38.5m

Price-To-Earnings vs Peers: R87 is good value based on its Price-To-Earnings Ratio (4.6x) compared to the peer average (25.3x).

Price to Earnings Ratio vs Industry

How does R87's PE Ratio compare vs other companies in the European Hospitality Industry?

9 CompaniesPrice / EarningsEstimated GrowthMarket Cap
R87 4.6xIndustry Avg. 17.2xNo. of Companies15PE01224364860+
9 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: R87 is good value based on its Price-To-Earnings Ratio (4.6x) compared to the European Hospitality industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

What is R87's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

R87 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio4.6x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate R87's Price-To-Earnings Fair Ratio for valuation analysis.

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 R87 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.74
€1.72
+131.9%
24.1%€2.13€1.30n/a2
Dec ’25€0.83
€1.72
+106.7%
24.1%€2.13€1.30n/a2
Nov ’25€0.85
€1.72
+101.9%
24.1%€2.13€1.30n/a2
Oct ’25€1.09
€2.25
+106.5%
5.3%€2.37€2.13n/a2
Sep ’25€1.15
€2.24
+94.9%
6.1%€2.38€2.10n/a2
Aug ’25€1.05
€2.27
+115.8%
5.3%€2.38€2.15n/a2
Jul ’25n/a
€3.22
0%
9.1%€3.51€2.92n/a2
Jun ’25n/a
€3.22
0%
9.1%€3.51€2.92n/a2
May ’25n/a
€3.22
0%
9.1%€3.51€2.92n/a2
Apr ’25n/a
€3.22
0%
9.1%€3.51€2.92n/a2
Mar ’25n/a
€3.23
0%
9.3%€3.53€2.93n/a2
Feb ’25n/a
€3.20
0%
9.1%€3.49€2.91n/a2
Jan ’25n/a
€3.06
0%
4.8%€3.20€2.91n/a2
Dec ’24n/a
€3.06
0%
4.8%€3.20€2.91€0.832
Nov ’24n/a
€3.06
0%
4.8%€3.20€2.91€0.852
Oct ’24n/a
€3.06
0%
4.8%€3.20€2.91€1.092
Sep ’24n/a
€3.03
0%
4.8%€3.17€2.89€1.152
Aug ’24n/a
€3.03
0%
4.8%€3.17€2.89€1.052
Jun ’24n/a
€2.97
0%
4.8%€3.11€2.83n/a2
May ’24n/a
€2.97
0%
4.8%€3.11€2.83n/a2
Apr ’24n/a
€2.97
0%
4.8%€3.11€2.83n/a2
Mar ’24n/a
€2.97
0%
5.3%€3.13€2.81n/a2
Feb ’24n/a
€2.96
0%
4.8%€3.10€2.82n/a2
Jan ’24n/a
€3.07
0%
3.8%€3.18€2.95n/a2
Dec ’23n/a
€3.07
0%
3.8%€3.18€2.95n/a2

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.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/30 22:20
End of Day Share Price 2024/12/30 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Nexteq plc is covered by 8 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Robert ChantryBerenberg
James WoodCanaccord Genuity
null nullCanaccord Genuity