Remy Cointreau (RCO) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Remy Cointreau stock €15.30, price €52.10, that is 70.6% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range €34.12 – €192.04 · fair‑value band €11.72 – €24.00 · the €52.10 price screens above the €15.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Remy Cointreau in your weekly email
Every Wednesday you see whether Remy Cointreau is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Rémy Cointreau SA, together with its subsidiaries, engages in the production, sale, and distribution of liqueurs and spirits. It operates through Rémy Martin, Liqueurs & Spirits, and Partner Brands segments.
Show moreShow less
The company offers cognacs, liqueurs, single malt whiskies, gins, rums, brandies, wines, and champagnes primarily under the Cointreau, Metaxa, St-Rémy, Mount Gay, Bruichladdich, The Botanist, Westland, Le Domaine des Hautes Glaces, Belle de Brillet, Telmont, Port Charlotte, Octomore, Rémy Martin, and LOUIS XIII brands.
It operates in Europe, the Middle East, Africa, the Americas, Asia, Australia, and New Zealand. The company was founded in 1724 and is headquartered in Cognac, France.
Stock analysis
Remy Cointreau (RCO) currently trades at €52.10, while our model-based Fair Value estimate is €15.30, 71% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €35.10 per share, and 1 of the 24 models we run sit above the €52.10 price.
Bear case: the Growth DCF group reads lowest at €10.73, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: €11.72 (bear) to €24.00 (bull), the price of €52.10 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Remy Cointreau reported revenue of €935M in FY2026 versus €1.3B in FY2022, a compound −8.1%/yr. Reported net income was €78.6M in FY2026, compounding −22.0%/yr from FY2022.
Key figures
Market cap €2.7B Mid · P/E ratio 34.9 · P/S ratio 2.90 · EPS (TTM) €1.49 · Dividend yield 1.9% · Net margin 8.4% · Return on equity 4.1% · Return on assets (EBIT) 8.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 53% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 14% fair-value upside, at −71%, RCO screens richer than that median.
Fair Value models
Bear€11.72Fair Value €15.30Bull€24.00
Price €52.10 · Downside -70.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (€0.3041 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−5.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−15.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.5%
Start year 2021 (pandemic). Over 10 years: −1.2% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−9.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.3%
Dividend (yield on the price)1.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−11.3% vs −3.3%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.24% → 18%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+31.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +28.3% a year for the price and +2.0% for the forecasts.
AI conclusion: Limited public signals leave the business with no evident competitive strengths, while its heavy dependence on cognac sales stands out as the central weakness amid mixed financial results.
Main risk: Persistent weakness in the core cognac category would directly hit sales volumes and margins given the division's sixty percent share of group revenue.
Rémy Cointreau depends on cognac for around sixty percent of its sales. It has now opened talks on voluntary departures focused first on the Rémy Martin division as part of the RC Forward plan. Our models see the shares as overvalued. Will the restructuring restore sustainable margins or merely highlight persistent weakness in the core category?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Beverages - Wineries & Distilleries · 91 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Remy Cointreau Fair Value". https://www.fairvalue-calculator.com/stock/RCO
Frequently asked questions
Is Remy Cointreau (RCO) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of €15.30 versus a price of €52.10, about 71% lower (overvalued).
What is the fair value of RCO?
Our model-based fair value for Remy Cointreau is €15.30 (as of Nov 7, 2026), built from audited fundamentals. The current price: €52.10.
What is the quality score of RCO?
Remy Cointreau has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Remy Cointreau (RCO)?
Our model-based price target is the fair value of €15.30 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario €11.72, optimistic scenario €24.00. It is a calculation from audited fundamentals, not an analyst target.
What is the Remy Cointreau stock forecast for 2026?
Our models put fair value at €15.30, about 71% lower versus a price of €52.10 (overvalued). Cautious scenario €11.72, optimistic scenario €24.00. The calculation is refreshed regularly with new filings.
What is the revenue of Remy Cointreau (RCO)?
Remy Cointreau reported trailing-twelve-month revenue of about €935M (latest available figure, as of Nov 7, 2026).
Does Remy Cointreau pay a dividend?
Remy Cointreau currently shows a dividend yield of 1.92% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Remy Cointreau (RCO) and when is the ex-dividend date?
Remy Cointreau pays a dividend of €1.00 per share a year, a dividend yield of 1.9%. The last ex-dividend date was Jul 28, 2026. A dividend has been paid every year since 2000. The payout ratio is 58.2% of earnings (on adjusted earnings, reported 66.7%). Free cash flow covers the dividend 1.02 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Remy Cointreau (RCO)?
For today's price to be fair in a discounted-cash-flow model, Remy Cointreau would have to grow free cash flow by +31.1 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of RCO use?
Our models discount Remy Cointreau at 9.6 %: a base by market capitalisation (mid), damped by beta 0.74, country premium for France. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Remy Cointreau that is +31.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Remy Cointreau (RCO) delivered so far?
Over the past 5 years revenue at Remy Cointreau grew -1.5 % a year. The price currently implies free-cash-flow growth of +31.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Remy Cointreau (RCO) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Remy Cointreau (+31.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Remy Cointreau (RCO)?
The free-cash-flow yield on the price is 1.99 %: that much free cash flow Remy Cointreau produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Remy Cointreau (RCO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Remy Cointreau it is €15.30 per share (as of Nov 7, 2026), against a price of €52.10. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Remy Cointreau stock overvalued or undervalued in 2026?
As of Nov 7, 2026, RCO trades above its calculated fair value: price €52.10, fair value €15.30, a gap of about −71% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of RCO?
No. The price is what the market pays today (€52.10); the fair value is what the company's own numbers justify (€15.30). For Remy Cointreau the two are €36.80 per share apart. That gap is exactly why we show both numbers side by side.
How much is Remy Cointreau worth?
The market values Remy Cointreau at about €2.7B (market capitalisation, as of Nov 7, 2026). Per share that is €52.10; our models calculate a fair value of €15.30 per share.
What do the bullish and bearish scenarios say about RCO?
Our models span a range for Remy Cointreau: cautious scenario €11.72, base €15.30, optimistic €24.00 per share (as of Nov 7, 2026, price €52.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RCO?
Remy Cointreau trades at a price-to-earnings ratio of 34.9 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €15.30 is built from several models across several years. Excluding one-off items of fiscal year 2026 it is 30.5 (reported 34.9). Median P/E at fiscal year-end, 10 fiscal years (2017 to 2026), reported earnings, FY2026 ex one-offs: 38.6. Other multiples: PEG 1.1, P/B 1.4, P/S 2.9, EV/EBITDA 16.1.
What is the PEG ratio of RCO?
The PEG ratio of Remy Cointreau is 1.12 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Remy Cointreau (RCO)?
Balance-sheet figures for Remy Cointreau (as of Nov 7, 2026): return on equity 4.1%, debt of 0.35 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is RCO from its 52-week high?
Remy Cointreau trades at €52.10, at its 52-week high of €52.30 and 53% above the low of €34.12 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €15.30 is for.
Which stocks are comparable to Remy Cointreau?
From the same area (Consumer Defensive) we also value Kweichow Moutai Co, Wuliangye Yibin Co, Shanxi Xinghuacun Fen Wine Factory Co, Pernod Ricard SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Remy Cointreau stock attractive at the current price?
The data as of Nov 7, 2026: price €52.10, calculated fair value €15.30 (−71%), Quality Score 50/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of RCO calculated?
We run Remy Cointreau through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €15.30 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Remy Cointreau itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Remy Cointreau (RCO)?
The closing price on Nov 6, 2026 was €52.10. Our model-based fair value is €15.30, about 71% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Remy Cointreau right now?
The price sits above even our optimistic bull case (€24.00). The favourable scenario is already priced in. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (€11.72 to €24.00) leaves room in how you read the outcome.
Where does the earnings growth of Remy Cointreau (RCO) come from?
Earnings per share at Remy Cointreau grew +1.7 % a year from 2015 to 2026. Broken into its drivers: revenue per share −0.4 %, EBIT margin +2.0 %, tax rate −0.1 %, residual (interest, one-offs) +0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Remy Cointreau
How large is the market capitalisation of Remy Cointreau (RCO)?
The market capitalisation of Remy Cointreau is €2.7B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Remy Cointreau (RCO)?
The price-to-sales ratio of Remy Cointreau is 2.90 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Remy Cointreau (RCO)?
Earnings per share at Remy Cointreau are €1.49 (price ÷ EPS = P/E 34.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Remy Cointreau (RCO)?
The dividend yield of Remy Cointreau is 1.9% (payout 58.2%, on adjusted earnings, reported 66.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Remy Cointreau (RCO)?
The net margin of Remy Cointreau is 8.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Remy Cointreau (RCO)?
The return on equity (ROE) of Remy Cointreau is 4.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Remy Cointreau (RCO)?
On an EBIT basis the return on assets of Remy Cointreau is 8.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Remy Cointreau (RCO)?
The operating margin of Remy Cointreau is 13.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Remy Cointreau (RCO)?
Revenue at Remy Cointreau is growing −1.2% versus a year earlier (3y avg −15.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Remy Cointreau (RCO)?
Earnings per share at Remy Cointreau are growing −47.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Remy Cointreau (RCO) carry?
The net debt of Remy Cointreau is €690M (fiscal year 2026, ≈ 12.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Remy Cointreau in the live analysis
One click puts Remy Cointreau on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026