What is the intrinsic value of A3M.MC?

As of 2025-06-02, the Intrinsic Value of Atresmedia Corporacion de Medios de Comunicacion SA (A3M.MC) is 8.75 EUR. This A3M.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.95 EUR, the upside of Atresmedia Corporacion de Medios de Comunicacion SA is 47.10%.

The range of the Intrinsic Value is 7.22 - 11.33 EUR

Is A3M.MC undervalued or overvalued?

Based on its market price of 5.95 EUR and our intrinsic valuation, Atresmedia Corporacion de Medios de Comunicacion SA (A3M.MC) is undervalued by 47.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.22 - 11.33	8.75	47.1%
DCF (Growth 10y)	7.79 - 11.96	9.36	57.3%
DCF (EBITDA 5y)	5.01 - 6.44	5.48	-7.8%
DCF (EBITDA 10y)	6.14 - 7.87	6.77	13.8%
Fair Value	13.32 - 13.32	13.32	123.89%
P/E	4.71 - 6.68	5.46	-8.3%
EV/EBITDA	3.70 - 5.07	4.23	-28.9%
EPV	13.03 - 17.89	15.46	159.8%
DDM - Stable	4.28 - 9.36	6.82	14.6%
DDM - Multi	5.83 - 9.49	7.19	20.8%