EN DE

Rubico Inc. Common Stock (RUBI) Fair Value & Analysis

Industrials · US · Market cap $1.4M · ISIN MHY1250N2066

What is Rubico Inc. Common Stock really worth?

RI Rubico Inc. Common Stock logo Rubico Inc. Common Stock RUBI · US
Price$1.83
Fair Value$0.3563
Upside−80.5%
Quality58/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

A solid business, but trading 414% above our fair value of $0.3563.

Watch Rubico Inc. Common Stock 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

Strengths

Solidly profitable · 11.2% net margin
Ranks above peers (6/10)

Risks

!Weak Growth (revenue 3y −1.7 %/yr)
!High debt · generates free cash flow
!Moderate moat 61/100
!Evidence only low, so the estimate is less certain
!Weak on past: 26 out of 100
!Weak on balance sheet: 15 out of 100
Evidence: Low Range $0.2250 – $0.3563

Fair value as of: Aug 13, 2026

From 20 valuation models · updated 21 days ago

Fair value updated Aug 13, 2026, revised from $0.3606 to $0.3563 (−1.2%) since Jul 21, 2026. Share price −21.1% over the past month.

What runs behind every stock

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

What matters now

  • The price sits above even our optimistic bull case ($0.3563). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (13 months)

$242,578 $1.71 Fair Value $0.3563 Aug 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

13‑month range $1.71 – $242,578 · fair‑value band $0.2250 – $0.3563 · the $1.83 price screens above the $0.3563 fair value. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Rubico Inc. Common Stock (RUBI) currently trades at $1.83, while our model-based Fair Value estimate is $0.3563, implying the stock looks roughly 413.6% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials sector. How firm this estimate is: it rests on 21 models at a data quality of 95/100, which puts the evidence level at low.

Over the trailing twelve months, Rubico Inc. Common Stock generated revenue of $23.5M at a net margin of 11.2%. Revenue declined 5.1% year over year. It earns a return on equity of 6.6%. Net debt stands at $78.3M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $0.2250 (bear case) to $0.3563 (bull case); at $1.83, the current price sits above 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 Industrials peers we cover trades at 42% fair-value upside, at −81%, RUBI screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $334.03 per share, which is 93,748.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Residual Income best evidence $9.87 $9.73 $8.53 76
FCF DCF $2.42 $8.93 $19.41 73
Growth DCF $3.05 $9.17 $18.27 72
All 20 models by family
DCF Models
FCF DCF $2.42 $8.93 $19.41 73
5Y Revenue Exit $3.32 69
5Y EBITDA Exit $11.55 $28.57 $51.09 71
5Y P/E Exit $5.99 68
10Y Revenue Exit $0.5500 $3.48 64
10Y EBITDA Exit $7.03 $16.90 $27.39 66
10Y P/E Exit $1.80 $4.81 61
Earnings-Based
Graham-Dodd $5.51 $6.74 $7.58 67
EPV $1.76 $4.69 $7.07 69
Multiples
P/E Multiple $12.77 $17.02 $21.28 63
P/S Multiple $10.34 $13.78 $17.23 58
P/B Multiple $10.34 $13.78 $17.23 55
EV/EBIT $25.78 $41.93 $58.08 64
EV/EBITDA $26.87 $43.39 $59.90 66
Asset-Based
NCAV (Graham) $7.02 $9.40 $14.04 54
Growth DCF
Growth DCF $3.05 $9.17 $18.27 72
Rev-Margin DCF $4.37 69
Economic Profit
Residual Income best evidence $9.87 $9.73 $8.53 76
ROIC Compounder $1.76 $4.69 $7.07 68
Growth Earnings
Growth-Adj P/E $9.02 $12.88 $16.74 67

Widest divergence: Multiples ($17.02) versus Earnings-Based ($4.69). Highest evidence: Residual Income (76).

Notify me when RUBI reaches fair value

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

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 0.0 as of Jun 23, 2026
EPS (TTM) $493.60 price ÷ EPS = P/E 0.0
Net margin 11.2% FY2025
Return on equity 6.6% TTM
Return on assets (EBIT) 11.4% avg 5y
Operating margin 49.0% TTM
More key figures
Growth
Revenue (TTM) $23.5M TTM
Revenue growth (YoY) −5.1% 3y avg −1.7%
Balance sheet & cash flow
Free cash flow $11.3M FY2025
Net debt $78.3M FY2025 · ≈ 6.9 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 54 · Market factors (momentum, volatility) 0

Profitability 27
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Rubico Inc., together with its subsidiaries, engages in the tanker operations business in Greece and internationally. It owns and operates tanker vessels for the transportation of crude oil. The company was formerly known as Central Tactical Acquisitions Inc. and changed its name to Rubico Inc. in March 2023. Rubico Inc.

Full company description

Rubico Inc., together with its subsidiaries, engages in the tanker operations business in Greece and internationally. It owns and operates tanker vessels for the transportation of crude oil. The company was formerly known as Central Tactical Acquisitions Inc. and changed its name to Rubico Inc. in March 2023. Rubico Inc. was incorporated in 2022 and is based in Athens, Greece.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Rubico Inc. Common Stock reported revenue of $23.5M in FY2025 versus $17.2M in FY2021, a compound +8.1%/yr. Reported net income was $2.6M in FY2025, compounding −23.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$23.5M
Latest YoY
−2.8%
Avg. 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.
−1.7%
Avg. revenue growth/yr (11Y) 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.
−14.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+5.5% (5.5 + 0.0)
Revenue +8.1%/yr
FY21 $17.2M
FY22 $24.8M
FY23 $24.5M
FY24 $24.2M
FY25 $23.5M
Net income −23.7%/yr
FY21 $7.8M
FY22 $10.7M
FY23 $6.6M
FY24 $5.9M
FY25 $2.6M

RUBI screens 414% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Rubico Inc. Common Stock Fair Value". https://www.fairvalue-calculator.com/stock/RUBI

Peer Group

Marine Shipping · 238 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 58 · Above median
Fair Value upside −80% · Bottom 25%
Return on equity (TTM) 7% · Below median
Return on assets 6% · Top 25%
Net margin (TTM) 11% · Above median
Operating margin (TTM) 49% · Top 25%
Revenue growth −5% · Below median
Debt / equity 1.70× · Higher than 75% of peers

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 0.0× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers

Strength profile in five axes (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
VALUE0 · sector 29
FUTURE0 · sector 23
PAST26 · sector 27
HEALTH15 · sector 89
DIVIDEND0 · sector 55

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

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,714 ₹1,041 −39%
A.P. Møller - Mærsk A/S MAERSKA kr 20,820 kr 20,145 −3%
532921 532921 ₹1,697 ₹1,305 −23%
COSCO SHIPPING Holdings 601919 ¥17.11 ¥49.90 +192%
Hapag-Lloyd Aktiengesellschaft, HLAG €132.80 €88.00 −34%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.15 +19%
HMM Co 011200 21,450 KRW 33,795 KRW +58%
Orient Overseas (International) Limited 0316 HK$166.90 HK$237.61 +42%
Ningbo Zhoushan Port Company 601018 ¥3.39 ¥5.58 +65%
Qingdao Port International Co 601298 ¥8.69 ¥15.97 +84%

Compare Rubico Inc. Common Stock with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Rubico Inc. Common Stock (RUBI) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $0.3563 versus a price of $1.83, about −81% upside (overvalued).
What is the fair value of RUBI?
Our model-based fair value for Rubico Inc. Common Stock is $0.3563 (as of Aug 13, 2026), built from audited fundamentals. The current price: $1.83.
What is the quality score of RUBI?
Rubico Inc. Common Stock has a Quality Score of 58/100. 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 Rubico Inc. Common Stock (RUBI)?
Rubico Inc. Common Stock reported trailing-twelve-month revenue of about $23.5M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of RUBI?
The net profit margin of Rubico Inc. Common Stock is about 11.2%, meaning it keeps roughly 11.2% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Rubico Inc. Common Stock in the live analysis

One click puts Rubico Inc. Common Stock 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.