Results are highly cyclical for RTTNY, so multiple-based fair value is less reliable here.
| FY | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| High | — | — | — | — | — | — | — | — | — | — | 22.97 | 22.97 | 22.97 | 22.97 |
| Low | — | — | — | — | — | — | — | — | — | — | 22.97 | 22.97 | 22.97 | 22.97 |
| Adj EPS | -2.60 | 0.82 | -0.94 | -0.08 | -1.03 | 0.88 | 1.47 | 0.84 | 0.75 | 1.45 | 1.27 | -0.33 | 1.30 | 3.71 |
| Chg/Yr | — | — | -215% | — | — | — | +68% | -43% | -11% | +94% | -12% | -126% | — | +186% |
| Div | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.44 | 0.00 | 1.03 | 1.20 |
Fair value (15.0x) multiplies each year's earnings per share by a growth-based multiple: steady growers (5–15% a year) get 15x, faster growers get their growth rate as the multiple (capped at 30x), and slower growers step down below 15x. RTTNY has grown earnings about 5.8% a year, so the line uses 15.0x.
Earnings are adjusted figures on the same basis analysts forecast, built from reported quarters; years beyond the last completed fiscal year use the analyst consensus (dashed). The verdict calls a stock over- or undervalued only when the price sits more than 10% from the fair value line.