As of 2025-07-19, the Intrinsic Value of Aedas Homes SA (AEDAS.MC) is 28.16 EUR. This AEDAS.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.60 EUR, the upside of Aedas Homes SA is 30.40%.
The range of the Intrinsic Value is 16.55 - 60.10 EUR
Based on its market price of 21.60 EUR and our intrinsic valuation, Aedas Homes SA (AEDAS.MC) is undervalued by 30.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.55 - 60.10 | 28.16 | 30.4% |
| DCF (Growth 10y) | 9.68 - 34.20 | 16.31 | -24.5% |
| DCF (EBITDA 5y) | 12.66 - 20.55 | 15.60 | -27.8% |
| DCF (EBITDA 10y) | 14.15 - 23.52 | 17.75 | -17.8% |
| Fair Value | 74.35 - 74.35 | 74.35 | 244.23% |
| P/E | 19.61 - 55.24 | 29.97 | 38.8% |
| EV/EBITDA | 13.77 - 39.08 | 19.44 | -10.0% |
| EPV | 26.64 - 41.16 | 33.90 | 57.0% |
| DDM - Stable | 24.65 - 75.62 | 50.14 | 132.1% |
| DDM - Multi | 25.90 - 54.81 | 34.48 | 59.7% |
| Market Cap (mil) | 943.92 |
| Beta | 0.65 |
| Outstanding shares (mil) | 43.70 |
| Enterprise Value (mil) | 1,445.85 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.99% |
| Cost of Debt | 4.52% |
| WACC | 6.29% |