As of 2025-07-07, the Intrinsic Value of Acea SpA (ACE.MI) is 29.80 EUR. This ACE.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.06 EUR, the upside of Acea SpA is 48.50%.
The range of the Intrinsic Value is 19.89 - 45.67 EUR
Based on its market price of 20.06 EUR and our intrinsic valuation, Acea SpA (ACE.MI) is undervalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.89 - 45.67 | 29.80 | 48.5% |
| DCF (Growth 10y) | 24.56 - 50.65 | 34.62 | 72.6% |
| DCF (EBITDA 5y) | 8.43 - 20.35 | 13.04 | -35.0% |
| DCF (EBITDA 10y) | 15.87 - 29.44 | 21.22 | 5.8% |
| Fair Value | 12.75 - 12.75 | 12.75 | -36.46% |
| P/E | 13.45 - 19.22 | 16.23 | -19.1% |
| EV/EBITDA | 1.62 - 18.43 | 10.85 | -45.9% |
| EPV | 17.62 - 28.52 | 23.07 | 15.0% |
| DDM - Stable | 16.77 - 31.91 | 24.34 | 21.3% |
| DDM - Multi | 16.61 - 24.78 | 19.90 | -0.8% |
| Market Cap (mil) | 4,271.98 |
| Beta | 0.15 |
| Outstanding shares (mil) | 212.96 |
| Enterprise Value (mil) | 9,918.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 9.92% |
| Cost of Debt | 4.36% |
| WACC | 5.98% |