As of 2025-08-08, the Intrinsic Value of Brunello Cucinelli SpA (BC.MI) is 56.00 EUR. This BC.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.94 EUR, the upside of Brunello Cucinelli SpA is -42.80%.
The range of the Intrinsic Value is 31.42 - 164.51 EUR
Based on its market price of 97.94 EUR and our intrinsic valuation, Brunello Cucinelli SpA (BC.MI) is overvalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.42 - 164.51 | 56.00 | -42.8% |
| DCF (Growth 10y) | 51.71 - 247.02 | 87.98 | -10.2% |
| DCF (EBITDA 5y) | 29.37 - 38.18 | 32.64 | -66.7% |
| DCF (EBITDA 10y) | 47.10 - 66.96 | 55.05 | -43.8% |
| Fair Value | 43.93 - 43.93 | 43.93 | -55.15% |
| P/E | 18.66 - 36.66 | 26.30 | -73.1% |
| EV/EBITDA | 22.08 - 44.95 | 30.42 | -68.9% |
| EPV | 34.37 - 56.42 | 45.40 | -53.7% |
| DDM - Stable | 16.34 - 79.62 | 47.98 | -51.0% |
| DDM - Multi | 33.01 - 120.51 | 51.32 | -47.6% |
| Market Cap (mil) | 6,659.92 |
| Beta | 0.99 |
| Outstanding shares (mil) | 68.00 |
| Enterprise Value (mil) | 7,441.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 8.76% |
| Cost of Debt | 4.36% |
| WACC | 8.06% |