What is the intrinsic value of BAIN.MC?

As of 2026-04-04, the Intrinsic Value of Borges Agricultural & Industrial Nuts SA (BAIN.MC) is 4.38 EUR. This BAIN.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.40 EUR, the upside of Borges Agricultural & Industrial Nuts SA is 28.80%.

The range of the Intrinsic Value is 3.46 - 6.06 EUR

Is BAIN.MC undervalued or overvalued?

Based on its market price of 3.40 EUR and our intrinsic valuation, Borges Agricultural & Industrial Nuts SA (BAIN.MC) is undervalued by 28.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.46 - 6.06	4.38	28.8%
DCF (Growth 10y)	4.35 - 7.53	5.48	61.1%
DCF (EBITDA 5y)	2.42 - 4.61	3.39	-0.2%
DCF (EBITDA 10y)	3.31 - 5.85	4.40	29.3%
Fair Value	22.87 - 22.87	22.87	572.76%
P/E	5.14 - 19.62	11.60	241.1%
EV/EBITDA	0.15 - 2.48	1.05	-69.3%
EPV	(0.41) - (0.66)	(0.53)	-115.7%
DDM - Stable	7.35 - 15.77	11.56	240.0%
DDM - Multi	1.17 - 2.01	1.48	-56.4%