As of 2025-05-31, the Intrinsic Value of Ascencio SCA (ASC.BR) is 60.82 EUR. This ASC.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.50 EUR, the upside of Ascencio SCA is 36.70%.
The range of the Intrinsic Value is 43.31 - 87.61 EUR
Based on its market price of 44.50 EUR and our intrinsic valuation, Ascencio SCA (ASC.BR) is undervalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.31 - 87.61 | 60.82 | 36.7% |
| DCF (Growth 10y) | 53.11 - 97.77 | 70.83 | 59.2% |
| DCF (EBITDA 5y) | 47.51 - 63.06 | 53.12 | 19.4% |
| DCF (EBITDA 10y) | 56.57 - 75.80 | 64.07 | 44.0% |
| Fair Value | 343.60 - 343.60 | 343.60 | 672.12% |
| P/E | 146.78 - 411.77 | 277.88 | 524.4% |
| EV/EBITDA | 40.57 - 63.86 | 47.71 | 7.2% |
| EPV | 37.50 - 57.70 | 47.60 | 7.0% |
| DDM - Stable | 114.06 - 225.10 | 169.58 | 281.1% |
| DDM - Multi | 137.55 - 212.00 | 166.91 | 275.1% |
| Market Cap (mil) | 293.52 |
| Beta | 0.57 |
| Outstanding shares (mil) | 6.60 |
| Enterprise Value (mil) | 619.92 |
| Market risk premium | 6.41% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.28% |
| WACC | 5.69% |