EN DE

R.E.A. Holdings (RE-B) Fair Value & Analysis

Consumer Defensive · GB · Market cap 86.2M GBX

RE R.E.A. Holdings RE-B · LSE
Price£0.9625
Fair Value£2.81
Upside+192.0%
Quality48/100
Watch R.E.A. Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.4% net margin
Moderate debt · generates free cash flow
Ranks above peers (8/13)
Narrow moat 39/100
Evidence: Medium Range £2.48 – £4.13 Share as image

Fair value as of: Aug 20, 2026

From 25 valuation models · updated today

Fair value updated Aug 20, 2026, revised from £3.82 to £2.81 (−26.4%) since Aug 13, 2026. Share price +0.3% over the past month.

Below-average quality, screening 192% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (£2.48). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£1.02 £0.4084 Fair Value £2.81 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range £0.4084 – £1.02 · fair‑value band £2.48 – £4.13 · the £0.9625 price screens below the £2.81 fair value. Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

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

Analysis

R.E.A. Holdings (RE-B) currently trades at £0.9625, while our model-based Fair Value estimate is £2.81, implying the stock looks roughly 192.0% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, R.E.A. Holdings generated revenue of £195M at a net margin of 4.4%. Revenue declined 4.2% year over year. It earns a return on equity of 4.8%. Net debt stands at £152M. Fundamentals as of Aug 20, 2026

Our scenario range runs from £2.48 (bear case) to £4.13 (bull case); at £0.9625, the current price sits below 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. For context, the median of 10 Consumer Defensive peers we cover trades at 97% fair-value upside, at 192%, RE-B screens cheaper 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 £0.0100 £1.42 80
Residual Income £3.76 £3.66 £2.94 76
Rev-Margin DCF £0.8300 £4.09 £8.35 74
All 25 models by family
DCF Models
FCF DCF £0.2300 £2.02 38
5Y Revenue Exit £0.8300 £4.23 £8.96 39
5Y EBITDA Exit £6.96 £17.02 £30.00 41
5Y P/E Exit £1.79 £4.25 38
10Y Revenue Exit £2.55 £6.80 36
10Y EBITDA Exit £3.51 £10.61 £22.02 37
10Y P/E Exit £1.01 £3.40 35
Earnings-Based
Graham-Dodd £1.45 £7.06 £9.72 54
Lynch FV £1.89 £2.70 £3.51 50
PEG = 1.0 £1.89 £2.70 £3.51 46
EPV £2.74 £3.43 £3.98 59
Dividend Discount
Gordon GGM £1.54 £2.58 £3.35 70
DDM Multi-Stage £1.54 £2.45 £2.78 61
Multiples
P/E Multiple £3.37 £4.49 £5.61 63
P/S Multiple £2.73 £3.63 £4.54 58
P/B Multiple £2.73 £3.63 £4.54 55
EV/EBIT £10.35 £14.79 £19.23 53
EV/EBITDA £13.89 £19.50 £25.12 54
EV/Revenue £2.20 £4.41 £6.62 43
Asset-Based
NCAV (Graham) £2.78 £3.72 £5.55 50
Growth DCF
Growth DCF £0.0100 £1.42 80
Rev-Margin DCF £0.8300 £4.09 £8.35 74
Economic Profit
Residual Income £3.76 £3.66 £2.94 76
ROIC Compounder £2.74 £3.43 £3.98 72
Growth Earnings
Growth-Adj P/E £2.94 £4.19 £5.45 68

Widest divergence: Multiples (£4.41) versus Growth DCF (£0.0100). Highest evidence: Growth DCF (80).

Notify me when RE-B reaches fair value

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

Key figures & financial health

Revenue (TTM) 195M GBX
Revenue growth (YoY) -4.2%
Net margin 4.4%
Return on equity 4.8%
Free cash flow 8.4M GBX FY2025
Operating margin 20.6%
More key figures
EPS (TTM) £-2.80
EPS growth (YoY) -68.7%
Net debt 152M GBX FY2025

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 66

Profitability 23
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 99
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 90
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

R.E.A. Holdings plc engages in the cultivation of oil palms in the province of East Kalimantan in Indonesia. It operates in two segments, Cultivation of Oil Palms; and Stone Operation and Sand Interests. The company also produces and sells crude palm and kernel oil.

Full company description

R.E.A. Holdings plc engages in the cultivation of oil palms in the province of East Kalimantan in Indonesia. It operates in two segments, Cultivation of Oil Palms; and Stone Operation and Sand Interests. The company also produces and sells crude palm and kernel oil. In addition, it is involved in the coal and sand mining business; stone quarrying and sand mining operations; and generation of renewable energy from its methane capture plants. The company was founded in 1906 and is based in London, the United Kingdom.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

R.E.A. Holdings reported revenue of £199M in FY2025 versus £192M in FY2021, a compound +0.9%/yr. Reported net income was £8.7M in FY2025, compounding +4.3%/yr from FY2021.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
£199M
Latest YoY
+5.9%
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.
−1.6%
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.
+7.4%
Avg. growth/yr (40Y) 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.
+3.9%
Revenue +0.9%/yr
FY21 £192M
FY22 £209M
FY23 £177M
FY24 £188M
FY25 £199M
Net income +4.3%/yr
FY21 £7.3M
FY22 £27.8M
FY23 −£10.2M
FY24 £26.4M
FY25 £8.7M

Watch RE-B: get an alert when its fair value changes →

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). "R.E.A. Holdings Fair Value". https://www.fairvalue-calculator.com/stock/RE-B

Peer Group

Farm Products · 302 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 48 · Below median
Fair Value upside +192% · Top 25%
Return on equity (TTM) 5% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 21% · Top 25%
Revenue growth -4% · Below median
Dividend yield (TTM) 10.4% · Top 25%
Debt / equity 0.64× · Higher than 75% of peers

Valuation Multiples vs Farm Products median · lower = cheaper

P/B 0.52× · Cheaper than median
P/S (TTM) 0.60× · Pricier than median
P/FCF 13.9× · Pricier than 75% of peers
EV/EBITDA 3.7× · Cheaper 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 30
FUTURE0 · sector 21
PAST19 · sector 18
HEALTH68 · sector 94
DIVIDEND100 · sector 48

Insider activity: 40/100

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

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

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.15 ¥47.42 +18%
Charoen Pokphand Foods Public Company CPF 21.90 THB 43.24 THB +97%
PT Charoen Pokphand Indonesia Tbk, CPIN 2,960 IDR 6,818 IDR +130%
PT Triputra Agro Persada Tbk TAPG 1,805 IDR 3,087 IDR +71%
PT FAP Agri Tbk FAPA 7,350 IDR 6,420 IDR -13%
PT Japfa Comfeed Indonesia Tbk JPFA 2,260 IDR 6,974 IDR +209%
PT Jhonlin Agro Raya Tbk JARR 1,890 IDR 610.80 IDR -68%
PT Nusantara Sawit Sejahtera Tbk NSSS 860.00 IDR 402.24 IDR -53%
PT Sinar Mas Agro Resources and Technology Tbk SMAR 5,625 IDR 16,227 IDR +188%
PT Dharma Satya Nusantara Tbk DSNG 1,320 IDR 2,696 IDR +104%

Compare R.E.A. Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is R.E.A. Holdings (RE-B) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of £2.81 versus a price of £0.9625, about +192% (undervalued).
What is the fair value of RE-B?
Our model-based fair value for R.E.A. Holdings is £2.81 (as of Aug 20, 2026), built from audited fundamentals. The current price: £0.9625.
What is the quality score of RE-B?
R.E.A. Holdings has a Quality Score of 48/100. 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 R.E.A. Holdings (RE-B)?
R.E.A. Holdings reported trailing-twelve-month revenue of about £195M (latest available figure, as of Aug 20, 2026).
What is the net profit margin of RE-B?
The net profit margin of R.E.A. Holdings is about 4.4%, meaning it keeps roughly 4.4% of revenue as net income. Based on the latest reported figures.

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 R.E.A. Holdings 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.