As of 2025-07-04, the Intrinsic Value of Acciona SA (ANA.MC) is 202.84 EUR. This ANA.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.90 EUR, the upside of Acciona SA is 26.90%.
The range of the Intrinsic Value is 124.38 - 361.25 EUR
Based on its market price of 159.90 EUR and our intrinsic valuation, Acciona SA (ANA.MC) is undervalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.38 - 361.25 | 202.84 | 26.9% |
| DCF (Growth 10y) | 326.59 - 728.18 | 460.07 | 187.7% |
| DCF (EBITDA 5y) | 195.32 - 255.10 | 216.94 | 35.7% |
| DCF (EBITDA 10y) | 324.07 - 415.75 | 359.40 | 124.8% |
| Fair Value | 44.65 - 44.65 | 44.65 | -72.07% |
| P/E | 106.62 - 157.94 | 136.06 | -14.9% |
| EV/EBITDA | 159.67 - 703.12 | 406.24 | 154.1% |
| EPV | 1,035.08 - 1,228.94 | 1,132.01 | 607.9% |
| DDM - Stable | 49.23 - 100.27 | 74.75 | -53.2% |
| DDM - Multi | 123.94 - 183.86 | 147.23 | -7.9% |
| Market Cap (mil) | 8,772.11 |
| Beta | 0.90 |
| Outstanding shares (mil) | 54.86 |
| Enterprise Value (mil) | 16,542.11 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.92% |
| Cost of Debt | 4.25% |
| WACC | 6.39% |