RTLLF (Rational AG) Intrinsic Value: Projected FCF: $377.65 (As of Aug. 14, 2026) — 11140% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

RTLLF Rational AG RTLLF
94 GF Score
Price $732.09
GF Value $979.74
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Rational AG Intrinsic Value: Projected FCF?

Rational AG RTLLF -6.39% 94 Intrinsic Value: Projected FCF is $377.65 as of Aug. 14, 2026, which is 11140% above its 10-year median of 3.36. GuruFocus rates RTLLF with a GF Score™ of 94/100 and a GF Value™ of $979.74 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 2,022 Industrial Products companies, Rational AG ranks worse than 56.73% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-14), Rational AG's Intrinsic Value: Projected FCF is $377.65. The stock price of Rational AG is $732.0936. Therefore, Rational AG's Price-to-Intrinsic-Value-Projected-FCF of today is 1.9.

The historical rank and industry rank for Rational AG's Intrinsic Value: Projected FCF or its related term are showing as below:

RTLLF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.94   Med: 3.36   Max: 6.11
Current: 1.94

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Rational AG was 6.11. The lowest was 1.94. And the median was 3.36.

RTLLF's Price-to-Projected-FCF is ranked worse than
56.73% of 2022 companies
in the Industrial Products industry
Industry Median: 1.73 vs RTLLF: 1.94

Rational AG  (OTCPK:RTLLF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Rational AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=732.0936/341.11034918989
=2.15

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Rational AG Intrinsic Value: Projected FCF Related Terms


Rational AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Rational AG's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Rational AG Intrinsic Value: Projected FCF Chart

Rational AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 166.89 157.40 215.68 272.12 336.89

Rational AG Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 313.55 346.64 336.89 323.09 349.03

RTLLF vs GEV, ETN, PH: Intrinsic Value: Projected FCF Comparison

For the Specialty Industrial Machinery subindustry, Rational AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Rational AG Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Rational AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Rational AG's Price-to-Projected-FCF falls into.


RTLLF
94GF Score
Rational AG RTLLF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rational AG Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Rational AG's Free Cash Flow(6 year avg) = $208.51.

Rational AG's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*208.50688+974.324*0.8)/11.370
=341.11

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $377.65 mean?
Rational AG (RTLLF) has a Intrinsic Value: Projected FCF of $377.65 as of Aug. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Rational AG and its competitors. This is 11140% above median its historical median of 3.36. Over the past decade, Rational AG's Intrinsic Value: Projected FCF has ranged from 1.94 to 6.11. According to the industry distribution chart, Rational AG ranks #1147 out of 2022 companies in the Industrial Products industry, placing it in the top 56.7%.
Is Rational AG's Intrinsic Value: Projected FCF too high?
Rational AG's current Intrinsic Value: Projected FCF of $377.65 is 11140% above median its 10-year median of 3.36. Over the past 10 years, this metric has ranged from a low of 1.94 to a high of 6.11. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.73. Rational AG's value of $377.65 is 21729.5% above this industry median. Based on the distribution chart, Rational AG ranks #1147 out of 2022 companies in the Industrial Products industry, which is below the industry midpoint. Overall, Rational AG has a GF Score™ of 94/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Rational AG's Intrinsic Value: Projected FCF compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Rational AG ranks #1147 out of 2022 companies for Intrinsic Value: Projected FCF. This places Rational AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.73. Rational AG's value of $377.65 is 21729.5% above this benchmark. Historically, Rational AG's own Intrinsic Value: Projected FCF has ranged from 1.94 to 6.11 over the past decade. While the company's 10-year median is 3.36 vs. the industry median of 1.73, Rational AG has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.73, based on 2,022 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Rational AG's current Intrinsic Value: Projected FCF of $377.65 is 21729.5% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Rational AG and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.73 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Rational AG's current Intrinsic Value: Projected FCF is $377.65, which is 11140% above median its own 10-year median of 3.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rational AG stock overvalued right now?
Based on GuruFocus' analysis, Rational AG (RTLLF) is currently considered Modestly Undervalued. The stock's GF Value™ is $979.74, compared to a current price of $732.09 — trading 25.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is $377.65, which is 11140% above median its 10-year median of 3.36 and 21729.5% above the Industrial Products industry median of 1.73. Rational AG's overall GF Score™ is 94/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Rational AG (RTLLF), the current Intrinsic Value: Projected FCF is $377.65 as of Aug. 14, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Rational AG (RTLLF) Overvalued in 2026?

Based on GuruFocus' analysis, Rational AG stock appears to be undervalued. The current stock price of $732.09 is trading 25.3% below its estimated GF Value™ of $979.74. GuruFocus considers Rational AG to be Modestly Undervalued.

Key valuation signals for RTLLF:

  • Intrinsic Value: Projected FCF: $377.65 (11140% above median its 10-year median of 3.36)
  • GF Value™: $979.74 vs. price of $732.09 (25.3% below fair value)
  • GF Score™: 94/100 with 2 warning signs
  • Industry Position: 21729.5% above the Industrial Products median (#1147 of 2022)

No single metric tells the full story. See the RTLLF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Rational AG Business Description

Address Siegfried-Meister-Strasse 1, Landsberg am Lech, BY, DEU, 86899
Rational specializes in manufacturing automated multifunctional ovens for professional kitchens that replace conventional cooking appliances such as a stove, grill, and oven. Rational has produced over 1 million combi-steamers since its first combi-steamer in 1976, which are used to prepare 160 million food dishes daily. Approximately 72% of group revenue is generated from the sale of cooking appliances, mostly the iCombi Pro that was launched in May 2020 and its predecessor product. Rational has a presence in over 120 countries. The majority of revenue is earned in Europe, followed by North America and Asia.
94GF Score

Get the complete analysis for RTLLF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$732.09
Price
$979.74
GF Value