|
Real-time Estimate
Cboe Europe
12:15:29 01/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 2.280 EUR | -1.30% |
|
0.00% | -12.31% |
| 09-17 | Inderes downgrades Raisio to reduce (increase), target price €2.50 | FW |
| 09-15 | Raisio CFO to Step Down; Acting Successor Named | MT |
Company Valuation: Raisio plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 535.4 | 399.2 | 317.4 | 343 | 415.3 | 361 | - | - |
| Change | - | -25.44% | -20.49% | 8.08% | 21.07% | -13.07% | - | - |
| Enterprise Value (EV) 1 | 475.4 | 399.2 | 260.9 | 272.9 | 339.2 | 277.3 | 270.3 | 264.3 |
| Change | - | -16.02% | -34.65% | 4.62% | 24.28% | -18.26% | -2.51% | -2.22% |
| P/E | 25.9x | 83x | 18x | 19.6x | 17.6x | 15.7x | 13.8x | 13x |
| PBR | 1.9x | - | 1.2x | 1.32x | 1.63x | 1.39x | 1.38x | 1.37x |
| PEG | - | -1.1x | 0x | - | 0.5x | -4.71x | 1x | 2.15x |
| Capitalization / Revenue | 2.17x | 1.81x | 1.45x | 1.51x | 1.85x | 1.58x | 1.52x | 1.46x |
| EV / Revenue | 1.93x | 1.81x | 1.19x | 1.2x | 1.51x | 1.21x | 1.14x | 1.07x |
| EV / EBITDA | 15.6x | 14.1x | 7.95x | 8.2x | 8.97x | 6.73x | 6.1x | 5.76x |
| EV / EBIT | 21.5x | 21.7x | 11.5x | 11.7x | 11.9x | 9.66x | 8.61x | 7.83x |
| EV / FCF | 19.2x | - | 8.84x | 8.48x | 16x | 11.1x | 9.56x | 8.93x |
| FCF Yield | 5.22% | - | 11.3% | 11.8% | 6.25% | 9.02% | 10.5% | 11.2% |
| Dividend per Share 2 | 0.1 | - | 0.11 | 0.11 | 0.15 | 0.1533 | 0.1633 | 0.175 |
| Rate of return | 2.97% | - | 5.57% | 5.1% | 5.69% | 6.74% | 7.18% | 7.69% |
| EPS 2 | 0.13 | 0.03 | 0.11 | 0.11 | 0.15 | 0.145 | 0.165 | 0.175 |
| Distribution rate | 76.9% | - | 100% | 100% | 100% | 106% | 99% | 100% |
| Net sales 1 | 246.4 | 220.8 | 219.5 | 226.8 | 224.2 | 229.1 | 237.5 | 247.5 |
| EBITDA 1 | 30.5 | 28.3 | 32.8 | 33.3 | 37.8 | 41.2 | 44.3 | 45.9 |
| EBIT 1 | 22.1 | 18.4 | 22.7 | 23.4 | 28.5 | 28.7 | 31.4 | 33.75 |
| Net income 1 | 20.9 | 4.8 | 17.2 | 16.9 | 23.2 | 22.95 | 26.25 | 27.55 |
| Net Debt 1 | -60 | - | -56.5 | -70.1 | -76.1 | -83.75 | -90.7 | -96.7 |
| Reference price 2 | 3.370 | 2.490 | 1.976 | 2.155 | 2.635 | 2.275 | 2.275 | 2.275 |
| Nbr of stocks (in thousands) | 158,493 | 158,713 | 157,968 | 157,990 | 158,006 | 158,228 | - | - |
| Announcement Date | 2/9/22 A | 2/8/23 A | 2/13/24 A | 2/13/25 A | 2/11/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.98x | 2.74x | 13.68x | 4.13% | 234B | |
| 17.99x | 2.35x | 14.02x | 3.56% | 73.8B | |
| 15.61x | 1.66x | 9.42x | 4.01% | 42.88B | |
| 14.7x | 0.53x | 9.46x | 2.63% | 38.26B | |
| 19.08x | 2.93x | 11.9x | 3.66% | 31.67B | |
| 34.99x | 3.03x | 17.65x | 1.06% | 31.05B | |
| 25.03x | 5.24x | 16.72x | 3.35% | 28.41B | |
| -8.01x | 1.78x | 8.89x | 7.06% | 26.94B | |
| 60.78x | 9.32x | 38.65x | 1.25% | 26.39B | |
| Average | 22.24x | 3.29x | 15.60x | 3.41% | 59.31B | |
| Weighted average by Cap. | 20.67x | 2.88x | 14.36x | 3.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RAIVV Stock
- RAIKV Stock
- Valuation Raisio plc
Select your edition
All financial news and data tailored to specific country editions
