The Discounted Cash Flow (DCF) valuation of Rolling Optics Holding AB (RO.ST) is (4.30) SEK. With the latest stock price at 0.75 SEK, the upside of Rolling Optics Holding AB based on DCF is -673.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 4.1% - 5.2% | 4.7% |
Long-term Growth Rate | 3.0% - 3.9% | 3.4% |
Fair Price | (21.48) - (2.36) | (4.30) |
Upside | -2963.9% - -414.4% | -673.6% |
(SEK in millions) | Projections | |||||
12-2023 | 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | |
Revenue | 33 | 36 | 40 | 45 | 50 | 53 |
% Growth | 59% | 11% | 11% | 11% | 11% | 6% |
Cost of goods sold | (6) | (6) | (7) | (7) | (8) | (8) |
% of Revenue | 19% | 18% | 17% | 16% | 15% | 15% |
Selling, G&A expenses | (14) | (15) | (17) | (19) | (21) | (22) |
% of Revenue | 42% | 42% | 42% | 42% | 42% | 42% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (22) | (25) | (27) | (31) | (34) | (36) |
% of Revenue | 68% | 68% | 68% | 68% | 68% | 68% |
Tax expense | 0 | 2 | 2 | 2 | 3 | 3 |
Tax rate | 0% | 21% | 21% | 21% | 21% | 21% |
Net profit | (10) | (8) | (9) | (9) | (10) | (10) |
% Margin | -29% | -22% | -22% | -21% | -20% | -20% |