EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Raketech Group Holding (RAKE) fair value: what the stock is really worth

We calculate from audited financials what Raketech Group Holding is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? Yes
  3. Add to watchlist

Communication Services · SE · ISIN MT0001390104

RG Thin data Sep 13, 2026

Raketech Group Holding

RAKE · ST

Overvalued / MonitorQuality is not strong enough to offset the price risk.

!Fair value kr 0.9520 · Overvalued (−26%)
!Quality 51/100
!Weak Growth (revenue 5y −1.7 %/yr)
!Loss-making · -51.6% net margin (TTM)
✓Low debt · generates free cash flow
!Mixed vs. peers (6/12)
!Narrow moat 23/100
!Insider activity 35/100
!Evidence only low, so the estimate is less certain
!Weak on past: 2 out of 100
Watch Raketech Group Holding for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

kr 23.71 kr 1.29 Fair Value kr 0.9520 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.

How to read this chart

60‑month range kr 1.29 – kr 23.71 · fair‑value band kr 0.7138 – kr 1.19 · the kr 1.29 price screens above the kr 0.9520 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Raketech Group Holding PLC operates as an affiliate and performance marketing company worldwide. Its product portfolio includes comparison, community, guide and social media products.

Show more

Raketech Group Holding PLC operates as an affiliate and performance marketing company worldwide. Its product portfolio includes comparison, community, guide and social media products. The company operates CasinoGuide.se, provides casino and bonus reviews, industry news, updates on regulation and casino game strategies, and tips; CasinoFeber.se that offers casino-related content, including casino news, reviews, and latest promotions; CasinoFever.ca, a comparison portal for casinos and betting in Canada. It offers Slotjava.it enables user to play slot machine; Slotjava.es., a Spanish and Latam focused casino portal; Nuovicasino.it, provides information for license Italian online casinos; Cacaniqueisonline.com, operates in Brazilian casino market that enables users to try slot machines; Casinoonlinechile.com, a casino for Chilean market; Gokkastenonline.com enables players to play in the regulated Dutch casino market for slot machines; CasinoBonusar.nu, a Swedish online casino; and Casinopro helos Swedish player to find the online casinos for their needs. In addition it offers sports products, such as Betxpert, a sport betting content for betting advice and live match data; Betting.se, a hub of information for sports fan; and TVMacthen, a TV sport guide for family. The company serves sports streaming providers, game studios, and international betting and casino operators. Raketech Group Holding PLC was founded in 2010 and is headquartered in St. Julian's, Malta.

Stock analysis

Raketech Group Holding (RAKE) currently trades at kr 1.29, while our model-based Fair Value estimate is kr 0.9520, implying the stock looks roughly 35.5% overvalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of kr 2.20 per share, and 8 of the 13 models we run sit above the kr 1.29 price.

Bear case: the Earnings-Based group reads lowest at kr 0.3800, and 5 of the 13 models stay below the price. Evidence for this calculation is low.

Scenario range: kr 0.7138 (bear) to kr 1.19 (bull), the price of kr 1.29 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 51/100 (solid quality), in the Communication Services sector.

Weak Growth: Revenue growth is weak, negative or inconsistent.

Raketech Group Holding reported revenue of €27.0M in FY2025 versus €38.5M in FY2021, a compound −8.5%/yr. Reported net income was −€13.1M in FY2025.

Key figures

Market cap 82.8M SEK (≈ $8.5M) · P/S ratio 3.31 · EPS (TTM) kr −0.0300 · Net margin −48.5% · Return on equity 0.5% · Return on assets (EBIT) −7.8% · Operating margin 5.1% · Revenue (TTM) 24.0M SEK.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).

What moves the price

The share trades about 60% below its 52-week high, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at 20% fair-value upside, at −26%, RAKE screens richer than that median.

Fair Value models

Bear kr 0.7138 Fair Value kr 0.9520 Bull kr 1.19
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. 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. Evidence ⓘEvidence = 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.
Highest evidence
FCF DCF kr 1.33 kr 2.20 kr 3.49 79
Growth DCF kr 1.30 kr 2.03 kr 3.03 78
EPV kr 0.3400 kr 0.3800 kr 0.4200 74
All 13 models by family
DCF Models
FCF DCF kr 1.33 kr 2.20 kr 3.49 79
5Y Revenue Exit kr 0.8700 kr 1.34 kr 1.95 72
5Y EBITDA Exit kr 1.64 kr 2.98 kr 4.69 73
10Y Revenue Exit kr 1.03 kr 1.51 kr 2.21 66
10Y EBITDA Exit kr 1.49 kr 2.55 kr 4.22 66
Earnings-Based
EPV kr 0.3400 kr 0.3800 kr 0.4200 74
Multiples
EV/EBIT kr 0.7500 kr 0.9900 kr 1.24 66
EV/EBITDA kr 2.03 kr 2.70 kr 3.38 67
EV/Revenue kr 0.5700 kr 0.8100 kr 1.05 53
Asset-Based
NCAV (Graham) kr 0.3600 kr 0.4800 kr 0.7100 54
Growth DCF
Growth DCF kr 1.30 kr 2.03 kr 3.03 78
Rev-Margin DCF kr 0.8700 kr 1.34 kr 1.97 72
Economic Profit
ROIC Compounder kr 0.3400 kr 0.3800 kr 0.4200 72

Open the full fair value analysis →

Notify me when RAKE reaches fair value

Put RAKE on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 51/100

Of which business quality 53 · Market factors (momentum, volatility) 25

Profitability 14
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 25
Buybacks instead of dilution

Open the full quality analysis →

Revenue & earnings trend

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. 24/100
Revenue growth is weak, negative or inconsistent.
Latest YoY
−55.9%
Revenue growth/yr (3Y) ⓘ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.
−19.9%
Revenue growth/yr (5Y) ⓘ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.
−1.7%
Revenue growth/yr (10Y) ⓘ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.
+29.2%
Share of sales kept as operating profit (trend) ⓘ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.
22.5% (2020) → 10.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Growth Forecast

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, ten years of growth, then 2 % a year. Compared with the average analyst sales forecast (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).
−0.2%
How much the company would have to grow every year for ten years to justify the current price.
Analysts expect (Ø )
n/a
No analyst forecast available.
🟡 Price in line with expectations
The price assumes about as much growth as the company has delivered so far.

RAKE screens 36% overvalued. Compare with AppLovin Corporation →

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.Advertising Agencies · 193 stocks

Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 51 · Below median
Profitability
Return on equity (TTM) 1% · Below median
Return on assets 2% · Above median
Net margin (TTM) −52% · Bottom 25%
Operating margin (TTM) 5% · Above median
Growth and dividend
Revenue growth −36% · Bottom 25%
Balance sheet
Debt / equity 0.08× · Above median

Valuation Multiplesvs Advertising Agencies median · lower = cheaper

P/B 0.27× · Cheapest 25%
P/S (TTM) 0.36× · Cheaper than median
P/FCF 1.4× · Cheaper than median
EV/EBITDA 1.2× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 33
FUTURE (revenue growth)0 · sector 6
PAST (return on equity)2 · sector 6
HEALTH (low debt)96 · sector 99
DIVIDEND (yield)0 · sector 59

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Advertising Agencies stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $323.96 $356.36 +10%
Publicis Groupe S.A PUB €96.80 €146.36 +51%
Omnicom Group OMC $79.01 $110.54 +40%
Focus Media Information Technology Co 002027 ¥4.75 ¥5.71 +20%
The Trade Desk, Inc TTD $14.34 $44.94 +213%
BlueFocus Intelligent Communications Group 300058 ¥13.15 ¥2.28 −83%
JCDecaux SE DEC €24.34 €20.99 −14%
WPP plc WPP $24.97 $41.75 +67%
Easy Click Worldwide Network Technology Co 301171 ¥38.28 ¥5.62 −85%
Magnite, Inc MGNI $23.77 $26.15 +10%

Compare Raketech Group Holding with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

Raketech Group Holding · Fair Value
kr 0.9520 −36%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Raketech Group Holding Fair Value". https://www.fairvalue-calculator.com/stock/RAKE

Frequently asked questions

Is Raketech Group Holding (RAKE) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of kr 0.9520 versus a price of kr 1.29, about −26% upside (overvalued).
What is the fair value of RAKE?
Our model-based fair value for Raketech Group Holding is kr 0.9520 (as of Sep 13, 2026), built from audited fundamentals. The current price: kr 1.29.
What is the quality score of RAKE?
Raketech Group Holding has a Quality Score of 51/100. 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 Raketech Group Holding (RAKE)?
Our model-based price target is the fair value of kr 0.9520 (as of Sep 13, 2026) from 13 valuation models. Cautious scenario kr 0.7138, optimistic scenario kr 1.19. It is a calculation from audited fundamentals, not an analyst target.
What is the Raketech Group Holding stock forecast for 2026?
Our models put fair value at kr 0.9520, about −26% upside versus a price of kr 1.29 (overvalued). Cautious scenario kr 0.7138, optimistic scenario kr 1.19. The calculation is refreshed regularly with new filings.
What is the revenue of Raketech Group Holding (RAKE)?
Raketech Group Holding reported trailing-twelve-month revenue of about 24.0M SEK (latest available figure, as of Sep 13, 2026).
What growth is priced into Raketech Group Holding (RAKE)?
For today's price to be fair in a discounted-cash-flow model, Raketech Group Holding would have to grow free cash flow by -0.2 % per year for ten years (discount rate 11.0 %, then 2 % perpetual growth). Over the last 5 years revenue grew -1.7 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of RAKE use?
Our models discount Raketech Group Holding at 11.0 %: a base by market capitalisation (micro), damped by beta 0.37, country premium for Sweden. 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 Raketech Group Holding that is -0.2 % per year a year over ten years, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Raketech Group Holding (RAKE) delivered so far?
Over the past 5 years revenue at Raketech Group Holding grew -1.7 % a year. The price currently implies -0.2 % per year free-cash-flow growth a 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 Raketech Group Holding (RAKE) growing?
The median revenue growth in the sector is +1.9 % a year. That is the yardstick for the growth priced into Raketech Group Holding (-0.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Raketech Group Holding (RAKE)?
The free-cash-flow yield on the price is 9.99 %: that much free cash flow Raketech Group Holding produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Raketech Group Holding (RAKE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Raketech Group Holding it is kr 0.9520 per share (as of Sep 13, 2026), against a price of kr 1.29. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Raketech Group Holding stock overvalued or undervalued in 2026?
As of Sep 13, 2026, RAKE trades above its calculated fair value: price kr 1.29, fair value kr 0.9520, a gap of about −26% (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 RAKE?
No. The price is what the market pays today (kr 1.29); the fair value is what the company's own numbers justify (kr 0.9520). For Raketech Group Holding the two are kr 0.3380 per share apart. That gap is exactly why we show both numbers side by side.
How much is Raketech Group Holding worth?
The market values Raketech Group Holding at about 82.8M SEK (market capitalisation, as of Sep 13, 2026). Per share that is kr 1.29; our models calculate a fair value of kr 0.9520 per share.
What do the bullish and bearish scenarios say about RAKE?
Our models span a range for Raketech Group Holding: cautious scenario kr 0.7138, base kr 0.9520, optimistic kr 1.19 per share (as of Sep 13, 2026, price kr 1.29). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Raketech Group Holding (RAKE)?
Balance-sheet figures for Raketech Group Holding (as of Sep 13, 2026): return on equity 0.5%, debt of 0.08 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is RAKE from its 52-week high?
Raketech Group Holding trades at kr 1.29, about 60% below its 52-week high of kr 3.20 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of kr 0.9520 is for.
Which stocks are comparable to Raketech Group Holding?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Raketech Group Holding stock attractive at the current price?
The data as of Sep 13, 2026: price kr 1.29, calculated fair value kr 0.9520 (−26%), Quality Score 51/100, from 13 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 RAKE calculated?
We run Raketech Group Holding through 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 0.9520, 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 32.0 % above its aggregate fair value. Raketech Group Holding 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 should I pay attention to with Raketech Group Holding right now?
The price sits above even our optimistic bull case (kr 1.19). The favourable scenario is already priced in. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Raketech Group Holding

How large is the market capitalisation of Raketech Group Holding (RAKE)?
The market capitalisation of Raketech Group Holding is 82.8M SEK (≈ $8.5M). 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 Raketech Group Holding (RAKE)?
The price-to-sales ratio of Raketech Group Holding is 3.31 (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 Raketech Group Holding (RAKE)?
Earnings per share at Raketech Group Holding are kr −0.0300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Raketech Group Holding (RAKE)?
The net margin of Raketech Group Holding is −48.5% (fiscal year 2025). 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 Raketech Group Holding (RAKE)?
The return on equity (ROE) of Raketech Group Holding is 0.5% (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 Raketech Group Holding (RAKE)?
On an EBIT basis the return on assets of Raketech Group Holding is −7.8% (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 Raketech Group Holding (RAKE)?
The operating margin of Raketech Group Holding is 5.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Raketech Group Holding (RAKE)?
Revenue at Raketech Group Holding is growing −36.0% versus a year earlier (3y avg −19.9%). 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 Raketech Group Holding (RAKE)?
Earnings per share at Raketech Group Holding are growing −94.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Raketech Group Holding (RAKE) carry?
The net debt of Raketech Group Holding is 826K SEK (fiscal year 2025, ≈ 0.1 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 Raketech Group Holding in the live analysis

One click puts Raketech Group Holding on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.