As of 2025-05-18, the Intrinsic Value of Brunello Cucinelli SpA (BC.MI) is 50.81 EUR. This BC.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.90 EUR, the upside of Brunello Cucinelli SpA is -55.00%.
The range of the Intrinsic Value is 28.42 - 145.78 EUR
Based on its market price of 112.90 EUR and our intrinsic valuation, Brunello Cucinelli SpA (BC.MI) is overvalued by 55.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.42 - 145.78 | 50.81 | -55.0% |
| DCF (Growth 10y) | 46.86 - 218.90 | 79.87 | -29.3% |
| DCF (EBITDA 5y) | 28.03 - 41.28 | 34.03 | -69.9% |
| DCF (EBITDA 10y) | 44.40 - 70.39 | 55.78 | -50.6% |
| Fair Value | 43.93 - 43.93 | 43.93 | -61.09% |
| P/E | 16.87 - 35.26 | 24.94 | -77.9% |
| EV/EBITDA | 21.43 - 44.50 | 31.38 | -72.2% |
| EPV | 32.10 - 54.60 | 43.35 | -61.6% |
| DDM - Stable | 15.95 - 79.68 | 47.81 | -57.6% |
| DDM - Multi | 32.17 - 120.60 | 50.31 | -55.4% |
| Market Cap (mil) | 7,677.20 |
| Beta | 0.84 |
| Outstanding shares (mil) | 68.00 |
| Enterprise Value (mil) | 8,458.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 8.85% |
| Cost of Debt | 4.36% |
| WACC | 8.40% |