EN DE

Reef Casino Trust (RCT) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$182M

RC Reef Casino Trust RCT · AU
PriceA$3.86
Fair ValueA$2.31
Upside-40.2%
Quality60/100
Watch Reef Casino Trust for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 20.2% net margin
Low debt · generates free cash flow
5.90% dividend yield
Ranks above peers (9/14)
Wide moat 80/100
Evidence: High Range A$1.32 – A$6.56 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Share price +3.8% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • The model range is unusually wide (A$1.32 to A$6.56). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$3.86 A$1.51 Fair Value A$2.31 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$1.51 – A$3.86 · fair‑value band A$1.32 – A$6.56 · the A$3.86 price screens above the A$2.31 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Reef Casino Trust (RCT) currently trades at A$3.86, while our model-based Fair Value estimate is A$2.31, implying the stock looks roughly 40.2% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Reef Casino Trust generated revenue of A$26.7M at a net margin of 20.2%. Revenue grew 11.6% year over year. It earns a return on equity of 46.0%. Net debt stands at A$82.2M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$1.32 (bear case) to A$6.56 (bull case); at A$3.86, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 41% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -40%, RCT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF A$2.00 A$3.20 A$5.06 80
Residual Income A$0.6600 A$0.9900 A$10.34 76
Rev-Margin DCF A$1.19 A$1.77 A$2.99 74
All 24 models by family
DCF Models
FCF DCF A$2.13 A$2.97 A$5.40 38
Owner Earnings A$0.8600 A$1.63 A$2.99 31
5Y Revenue Exit A$1.11 A$1.55 A$2.46 39
5Y EBITDA Exit A$2.71 A$4.80 A$8.88 41
5Y P/E Exit A$1.95 A$4.03 A$6.81 38
10Y Revenue Exit A$1.47 A$2.42 A$2.81 36
10Y EBITDA Exit A$2.49 A$5.37 A$10.37 37
10Y P/E Exit A$2.01 A$3.97 A$7.09 35
Earnings-Based
Graham-Dodd A$0.7400 A$5.15 A$7.23 54
Lynch FV A$2.66 A$3.80 A$4.94 50
PEG = 1.0 A$2.66 A$3.80 A$4.94 46
EPV A$0.9600 A$1.07 A$1.16 59
Multiples
P/E Multiple A$1.79 A$2.39 A$2.99 63
P/S Multiple A$0.4800 A$0.6400 A$0.8100 58
P/B Multiple A$0.7300 A$0.9800 A$1.22 55
EV/EBIT A$3.04 A$4.04 A$5.04 53
EV/EBITDA A$3.03 A$4.02 A$5.01 54
EV/Revenue A$0.5100 A$0.7000 A$0.8900 43
Asset-Based
NCAV (Graham) A$0.1200 A$0.1600 A$0.2400 50
Growth DCF
Growth DCF A$2.00 A$3.20 A$5.06 80
Rev-Margin DCF A$1.19 A$1.77 A$2.99 74
Economic Profit
Residual Income A$0.6600 A$0.9900 A$10.34 76
ROIC Compounder A$1.11 A$1.43 A$1.78 72
Growth Earnings
Growth-Adj P/E A$3.53 A$5.05 A$6.56 68

Widest divergence: Growth Earnings (A$5.05) versus Asset-Based (A$0.1600). Highest evidence: Growth DCF (80).

Notify me when RCT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$26.7M
Revenue growth (YoY) +11.6%
Net margin 20.2%
Return on equity 46.0%
Free cash flow A$8.7M FY2025
P/E ratio 15.9
More key figures
Operating margin 49.1%
EPS (TTM) A$0.2200
Dividend yield 6.2%
EPS growth (YoY) +28.9%
Net debt A$82.2M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 56 · Market factors (momentum, volatility) 72

Profitability 52
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 22
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Reef Casino Trust operates as an owner and lessor of the Reef Hotel Casino complex located in Cairns in North Queensland, Australia. The company provides various dine options comprising Tamarind Restaurant, Soy Kitchen Street Food, Merchant Café, and Flinders Bar and Grill restaurants.

Full company description

Reef Casino Trust operates as an owner and lessor of the Reef Hotel Casino complex located in Cairns in North Queensland, Australia. The company provides various dine options comprising Tamarind Restaurant, Soy Kitchen Street Food, Merchant Café, and Flinders Bar and Grill restaurants. It offers venues, including Lihou bar, Bar36, tamarind private dining, sports arena, events and conferences, and weddings. The company was founded in 1993 and is based in Cairns, Australia. Reef Casino Trust operates as a subsidiary of Reef Casino Investments Pty Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Reef Casino Trust reported revenue of A$26.7M in FY2025 versus A$26.9M in FY2021, a compound −0.1%/yr. Reported net income was A$5.4M in FY2025, compounding −7.4%/yr from FY2021.

Growth Quality 80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$26.7M
Latest YoY
+4.8%
Avg. 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.
−4.3%
Avg. 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.
+11.3%
Avg. growth/yr (26Y) 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.
+2.5%
Revenue −0.1%/yr
FY21 A$26.9M
FY22 A$30.5M
FY23 A$26.3M
FY24 A$25.5M
FY25 A$26.7M
Net income −7.4%/yr
FY21 A$7.4M
FY22 A$9.0M
FY23 A$5.4M
FY24 A$5.1M
FY25 A$5.4M

RCT screens 40% overvalued. Compare with Las Vegas Sands Corp →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Reef Casino Trust Fair Value". https://www.fairvalue-calculator.com/stock/RCT

Peer Group

Resorts & Casinos · 76 stocks

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.

Quality Score 60 · Above median
Fair Value upside −40% · Below median
Return on equity (TTM) 46% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 49% · Top 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 5.9% · Above median
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 16.6× · Cheaper than median
P/B 10.52× · Pricier than 75% of peers
P/S (TTM) 4.79× · Pricier than 75% of peers
P/FCF 14.7× · Pricier than median
EV/EBITDA 8.0× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 18
FUTURE 58 · sector 33
PAST 100 · sector 19
HEALTH 96 · sector 84
DIVIDEND 100 · sector 52

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

Insider activity: 40/100

Values & ESG

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

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%

Compare Reef Casino Trust with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is Reef Casino Trust (RCT) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$2.31 versus a price of A$3.86, about −40% (overvalued).
What is the fair value of RCT?
Our model-based fair value for Reef Casino Trust is A$2.31 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$3.86.
What is the quality score of RCT?
Reef Casino Trust has a Quality Score of 60/100. 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 revenue of Reef Casino Trust (RCT)?
Reef Casino Trust reported trailing-twelve-month revenue of about A$26.7M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of RCT?
The net profit margin of Reef Casino Trust is about 20.2%, meaning it keeps roughly 20.2% of revenue as net income. Based on the latest reported figures.
Does Reef Casino Trust pay a dividend?
Reef Casino Trust currently shows a dividend yield of about 6.20% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Reef Casino Trust and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.