Reinet Investments S.C.A. stock: fair value
REINA.ASThe fair value of Reinet Investments S.C.A. under our model is $84.97, the price is 69% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Possible value trapIn our model the price counts as cheap below $60.69 and expensive above $141.61 (uncertainty high, based on the price swings of the past year).
Calculated with a cost of equity of 7.5%. At 8.5% the fair value would be $69.96, at 6.5% it would be $107.54.
Possible value trap: looks cheap, but score below 50, high risk, weak growth, weak balance sheet.
Where the number comes from
From the cash-flow model alone; without earnings there is no industry value.
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.5%. Discounted at 7.5% (floor: government bond yield 2.5% plus 5 percentage points, since beta 0.8 times the risk premium would give less); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $84.97 per share: free cash flow for the next ten years, each year discounted to today at 7.5%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 7.5%) |
|---|---|---|---|---|
| 2027 | $448.15M | extrapolated at 32.2% | 0.9304 | $416.96M |
| 2028 | $552.39M | extrapolated at 23.3% | 0.8657 | $478.18M |
| 2029 | $646.44M | extrapolated at 17.0% | 0.8054 | $520.65M |
| 2030 | $728.29M | extrapolated at 12.7% | 0.7494 | $545.75M |
| 2031 | $798.26M | extrapolated at 9.6% | 0.6972 | $556.55M |
| 2032 | $857.89M | extrapolated at 7.5% | 0.6487 | $556.5M |
| 2033 | $909.12M | extrapolated at 6.0% | 0.6035 | $548.69M |
| 2034 | $953.9M | extrapolated at 4.9% | 0.5615 | $535.65M |
| 2035 | $993.88M | extrapolated at 4.2% | 0.5225 | $519.26M |
| 2036 | $1.03B | extrapolated at 3.7% | 0.4861 | $500.89M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $5.18B |
| Terminal value: cash flow 2036 × (1 + 2.5%) / (7.5% − 2.5%) | $21.12B |
| Present value of terminal value (× 0.4861) | $10.27B |
| Equity value (sum plus present value of terminal value) | $15.45B |
| Shares (diluted) | 181.78M |
| Value per share (equity value divided by shares) | $84.97 |
| Fair value (from the cash flow model alone) | $84.97 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2026, period end 31 Mar 2026
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = €0.9024)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Weak, published since 7 Nov 2026 (in the score history since 1 May 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.