As of 2025-11-16, the Intrinsic Value of Carmila SA (CARM.PA) is 22.38 EUR. This CARM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.52 EUR, the upside of Carmila SA is 35.50%.
The range of the Intrinsic Value is 16.08 - 31.81 EUR
Based on its market price of 16.52 EUR and our intrinsic valuation, Carmila SA (CARM.PA) is undervalued by 35.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.08 - 31.81 | 22.38 | 35.5% |
| DCF (Growth 10y) | 19.64 - 35.43 | 25.99 | 57.3% |
| DCF (EBITDA 5y) | 12.46 - 17.10 | 14.31 | -13.4% |
| DCF (EBITDA 10y) | 16.83 - 23.05 | 19.46 | 17.8% |
| Fair Value | 62.51 - 62.51 | 62.51 | 278.40% |
| P/E | 22.54 - 36.41 | 30.83 | 86.6% |
| EV/EBITDA | 15.42 - 22.86 | 19.89 | 20.4% |
| EPV | 10.59 - 18.16 | 14.38 | -13.0% |
| DDM - Stable | 14.76 - 28.74 | 21.75 | 31.7% |
| DDM - Multi | 13.94 - 20.87 | 16.70 | 1.1% |
| Market Cap (mil) | 2,328.49 |
| Beta | 0.53 |
| Outstanding shares (mil) | 140.95 |
| Enterprise Value (mil) | 5,009.61 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.34% |
| Cost of Debt | 4.37% |
| WACC | 6.98% |