Raen Valuation

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

RAE (PLN0.48) is trading below our estimate of [[fair value]] (PLN10.12)

Is RAE 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-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: RAE (PLN0.48) is trading below our estimate of fair value (PLN10.12)

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

Key Valuation Metric

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

Key metric: As RAE is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for RAE. This is calculated by dividing RAE's market cap by their current book value.
What is RAE's PB Ratio?
PB Ratio	2.9x
Book	zł8.56m
Market Cap	zł24.72m

RAE 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	-2.1x
Enterprise Value/EBITDA	-2.8x
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does RAE's PB Ratio compare to its peers?

The above table shows the PB ratio for RAE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	2.8x
GPH Advanced Graphene Products	3.3x	n/a	zł6.4m
LUG LUG	0.6x	n/a	zł36.7m
RLP Relpol	0.5x	n/a	zł50.7m
VLT VOOLT Spólka Akcyjna	6.8x	n/a	zł18.5m
RAE Raen	2.9x	n/a	zł24.7m

Price-To-Book vs Peers: RAE is expensive based on its Price-To-Book Ratio (2.9x) compared to the peer average (2.8x).

Price to Book Ratio vs Industry

How does RAE's PB Ratio compare vs other companies in the European Electrical Industry?

8 Companies	Price / Book	Estimated Growth	Market Cap

8 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Book vs Industry: RAE is expensive based on its Price-To-Book Ratio (2.9x) compared to the European Electrical industry average (1.7x).

Price to Book Ratio vs Fair Ratio

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

RAE PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	2.9x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate RAE's Price-To-Book 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?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

INCANA Spólka Akcyjna

zł5.9m

INCANA Spólka Akcyjna produces and sells wall decoration products in Poland and internationally.

ICA

zł0.54

-57.1%

Instal Kraków

zł262.3m

Engages in the construction business in Poland and internationally.

INK

zł36.00

-18.2%

Mirbud

zł1.2b

Operates as a general contractor in the construction industry in Poland.

MRB

zł11.00

-2.1%

34.6%