Valuation Rai Way S.p.A.

Stocks

Market Closed - Borsa Italiana Other stock markets 09:15:00 13/07/2026 pm IST			5-day change	1st Jan Change
4.670 ^EUR	0.00%		-1.58%	-16.46%

10/07	MFE steps up its Europe push with synergies and a single platform	AN
02/07	Rai Way, board shelves EI Towers dossier, focus on the 2024-2027 plan	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,401	1,452	1,371	1,476	1,501	1,254	-	-
Change	-	3.64%	-5.55%	7.63%	1.69%	-16.46%	-	-
Enterprise Value (EV) ¹	1,489	1,557	1,476	1,604	1,637	1,424	1,471	1,487
Change	-	4.58%	-5.18%	8.63%	2.11%	-13.02%	3.31%	1.03%
P/E	21.8x	20x	16x	16.7x	16.9x	14.5x	13.6x	13.1x
PBR	8.44x	8.24x	7.46x	7.67x	7.82x	6.58x	6.42x	6.32x
PEG	-	1.6x	0.9x	5.34x	-	-6.11x	2.04x	3.48x
Capitalization / Revenue	6.09x	5.92x	5.04x	5.35x	5.31x	4.32x	4.13x	3.99x
EV / Revenue	6.48x	6.34x	5.43x	5.81x	5.79x	4.91x	4.84x	4.73x
EV / EBITDA	10.4x	10.3x	8.19x	8.64x	8.54x	7.43x	7.29x	7.09x
EV / EBIT	16.3x	15x	11.7x	12.2x	12.6x	10.9x	10.7x	10.2x
EV / FCF	45.9x	25.4x	14.8x	17.7x	14.8x	14.9x	14.1x	13.5x
FCF Yield	2.18%	3.94%	6.74%	5.63%	6.75%	6.73%	7.07%	7.42%
Dividend per Share ²	0.2436	0.2745	0.3222	0.334	0.33	0.3288	0.3408	0.3529
Rate of return	4.67%	5.07%	6.31%	6.07%	5.9%	7.04%	7.3%	7.56%
EPS ²	0.24	0.27	0.32	0.33	0.33	0.3222	0.3436	0.3566
Distribution rate	102%	102%	101%	101%	100%	102%	99.2%	99%
Net sales ¹	229.9	245.4	271.9	276.1	282.8	290.1	303.8	314.2
EBITDA ¹	142.9	151	180.3	185.6	191.8	191.7	201.8	209.8
EBIT ¹	91.5	103.8	126	131.9	130.2	130.3	138.1	145.2
Net income ¹	65.4	73.7	86.7	89.9	88.6	88.06	92.98	95.01
Net Debt ¹	87.87	105	104.9	127.6	136.5	170.3	217.5	232.8
Reference price ²	5.220	5.410	5.110	5.500	5.590	4.670	4.670	4.670
Nbr of stocks (in thousands)	2,68,375	2,68,375	2,68,375	2,68,375	2,68,504	2,68,504	-	-
Announcement Date	17/03/22	16/03/23	26/03/24	19/03/25	23/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAI WAY S.P.A.	14.4x	4.88x	7.39x	7.09%	142.43Cr
CHINA MOBILE LIMITED	11.22x	1.3x	4.02x	7.14%	22TCr
VERIZON COMMUNICATIONS, INC.	8.75x	2.32x	6.22x	6.7%	18TCr
DEUTSCHE TELEKOM AG	12.99x	2.1x	5.52x	4.32%	14TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.86x	2.02x	5.09x	2.42%	7.81TCr
NTT, INC.	11.75x	1.73x	7.42x	3.66%	7.44TCr
CHINA TELECOM CORPORATION LIMITED	11.88x	0.77x	2.87x	6.79%	7.26TCr
SAUDI TELECOM COMPANY	15.5x	2.7x	8.45x	5.07%	5.77TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.68x	5.34x	19.5x	4.52%	5.57TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.08x	2.73x	6.25x	4.51%	4.9TCr
Average	13.81x	2.59x	7.27x	5.22%	9.29TCr
Weighted average by Cap.	12.48x	2.08x	6.27x	5.49%