Subscribe

Rainbow Tours S.A. (RBW.WA)

PLN136.40 +0.50 (+0.37%)
PL WSE Consumer Cyclical Travel Services
Address ul. Piotrkowska 270 90-361
Lódz, PL
CEO Maciej Szczechura
Website r.pl
IPO 2007-11-22
ISIN PLRNBWT00031

Explore sections of this company profile

Description

Established in 1990 and based in Lódz, Poland, Rainbow Tours S.A. functions as both a tour operator and a travel agency. The company extends its services across Poland, the Czech Republic, Slovakia, Lithuania, Belarus, and Ukraine.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
PLN136.40 +0.50 (+0.37%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
48.0K
Beta
0.71
Float Shares
9.98M
Free Float %
68.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.79% +6.03% +10.22% -6.63% +11.55% -3.27% +2.21% +299.46% +366.25% +443.38% +2,014.45%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
136.40
DCF (Unlevered) 998.51 +632.0%
DCF (Levered) 517.71 +279.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.47
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Travel Services: +8.5%
    +12.0% Q1'26: +1.7% (vs Q1'25)
  • EPS growth Travel Services: +10.2%
    -8.7% Q1'26: -23.2% (vs Q1'25)
  • FCF margin FCF growth · Travel Services: +12.2%
    +7.8% Q1'26: -16.2% (vs Q1'25)
  • EBIT margin Travel Services: +13.1%
    +7.1% Q1'26: +6.2% (vs Q1'25)
  • ROIC Travel Services: +10.4%
    +225.4% Q1'26: +40.6% (vs Q1'25)
  • Share dilution Travel Services: +0.3%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Travel Services: -0.25×
    0.25× Q1'26: 0.70× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.70) × ERP
WACC = 96% × Ke + 4% × Kd (4.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 998.51 Current price: 136.40
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.12B
est: 1.13B (-1.6%)
1.20B
est: 1.22B (-1.7%)
1.41B
est: 1.45B (-2.8%)
1.60B
est: 1.61B (-0.8%)
1.75B
est: 1.71B (+2.2%)
434.46M
est: 1.78B (-75.5%)
1.28B
est: 1.94B (-34.2%)
2.39B
est: 2.35B (+2.0%)
3.29B
est: 3.64B (-9.4%)
4.07B
est: 4.07B (+0.0%)
4.56B
est: 4.57B (-0.2%)
5.07B
5.02B – 5.13B
+11.1% YoY
5.46B
5.39B – 5.52B
+7.6% YoY
5.69B
5.45B – 5.92B
+4.2% YoY
EBITDA
42.73M
est: 35.48M (+20.4%)
37.03M
est: 38.23M (-3.1%)
50.80M
est: 45.30M (+12.1%)
29.27M
est: 50.44M (-42.0%)
55.22M
est: 53.47M (+3.3%)
-26.99M
est: 55.53M (-148.6%)
39.59M
est: 60.79M (-34.9%)
52.54M
est: 73.43M (-28.4%)
238.55M
est: 559.42M (-57.4%)
379.26M
est: 625.68M (-39.4%)
351.85M
est: 702.57M (-49.9%)
780.28M
771.70M – 788.86M
+11.1% YoY
839.37M
829.29M – 849.45M
+7.6% YoY
874.75M
838.19M – 911.30M
+4.2% YoY
EBIT
39.73M
est: 18.50M (+114.7%)
33.79M
est: 19.94M (+69.4%)
45.79M
est: 23.63M (+93.8%)
11.75M
est: 26.30M (-55.3%)
37.94M
est: 27.89M (+36.0%)
-43.70M
est: 28.96M (-250.9%)
20.15M
est: 31.70M (-36.5%)
30.95M
est: 38.30M (-19.2%)
216.67M
est: 571.14M (-62.1%)
356.81M
est: 638.79M (-44.1%)
323.79M
est: 717.28M (-54.9%)
796.63M
787.87M – 805.38M
+11.1% YoY
856.96M
846.67M – 867.25M
+7.6% YoY
893.07M
855.75M – 930.39M
+4.2% YoY
Net Income
34.07M
est: 31.68M (+7.5%)
26.98M
est: 30.41M (-11.3%)
36.14M
est: 45.05M (-19.8%)
7.56M
est: 13.10M (-42.3%)
28.60M
est: 39.29M (-27.2%)
-42.21M
est: 46.57M (-190.6%)
16.48M
est: 46.57M (-64.6%)
21.50M
est: 24.88M (-13.6%)
172.84M
est: 215.44M (-19.8%)
281.98M
est: 250.29M (+12.7%)
257.57M
est: 246.61M (+4.4%)
223.08M
219.89M – 226.27M
-9.5% YoY
215.44M
212.36M – 218.52M
-3.4% YoY
231.38M
228.07M – 234.68M
+7.4% YoY
SGA
111.70M
est: 141.53M (-21.1%)
135.32M
est: 152.51M (-11.3%)
153.51M
est: 180.72M (-15.1%)
167.35M
est: 201.18M (-16.8%)
190.00M
est: 213.29M (-10.9%)
93.59M
est: 221.53M (-57.8%)
154.85M
est: 242.49M (-36.1%)
220.92M
est: 292.91M (-24.6%)
332.44M
est: 297.12M (+11.9%)
383.77M
est: 332.31M (+15.5%)
est: 373.14M (-100.0%)
414.42M
409.86M – 418.98M
+11.1% YoY
445.80M
440.45M – 451.16M
+7.6% YoY
464.59M
445.18M – 484.00M
+4.2% YoY
EPS
2.19
est: 2.18 (+0.6%)
1.87
est: 2.09 (-10.5%)
2.48
est: 3.10 (-19.9%)
0.52
est: 0.90 (-42.2%)
1.97
est: 2.70 (-27.0%)
-2.90
est: 3.20 (-190.6%)
1.13
est: 3.20 (-64.7%)
1.48
est: 1.71 (-13.5%)
11.88
est: 14.80 (-19.8%)
19.38
est: 17.20 (+12.7%)
17.70
est: 16.95 (+4.4%)
15.33
15.11 – 15.55
-9.5% YoY
14.81
14.59 – 15.02
-3.4% YoY
15.90
15.67 – 16.13
+7.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-28 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-27 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-26 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-25 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-22 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-21 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-20 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-19 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-18 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-15 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-14 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-13 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-12 B+ 3/5 1/5 5/5 5/5 3/5 4/5 1/5
2026-05-11 A- 4/5 1/5 5/5 5/5 3/5 4/5 2/5
2026-05-08 A- 4/5 1/5 5/5 5/5 3/5 4/5 2/5
2026-05-07 A- 4/5 1/5 5/5 5/5 3/5 4/5 2/5
2026-05-06 A- 4/5 1/5 5/5 5/5 3/5 4/5 2/5
2026-05-05 A- 4/5 1/5 5/5 5/5 3/5 4/5 2/5
2026-05-04 A- 4/5 1/5 5/5 5/5 3/5 4/5 2/5
2026-04-30 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-29 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-28 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-24 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-23 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-22 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-21 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-20 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-17 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-16 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
244.96M
OE per share TTM
16.82
Owner's Yield
11.39%
Maintenance CapEx ratio
0.59%
Maint CapEx / Avg PPE
10.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.04% 269.7K 0.65%
2 iShares Ageing Population UCITS ETF AGED.L 0.04% 321.0K 0.40%
3 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.01% 25.5K 0.56%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 420.2K 0.29%
5 State Street SPDR Portfolio Europe ETF SPEU 0.00% 21.2K 0.07%
6 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 250.6K 0.39%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
306.0K
Shares Outstanding
14.55M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Maciej Szczechura President of the Management Board 7M male
Jakub Puchalka Vice President of the Management Board 5M male
Piotr Burwicz Vice President of Management Board 5M male
Aleksandra Piwko Susik Member of the Management Board 2M
Pawel Walczak Secretary of the Supervisory Board 252.0K male
Slawomir Adam Wysmyk Financial Manager male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits