What is the intrinsic value of CBAV.MC?

As of 2025-07-09, the Intrinsic Value of Clinica Baviera SA (CBAV.MC) is 58.16 EUR. This CBAV.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.70 EUR, the upside of Clinica Baviera SA is 33.10%.

The range of the Intrinsic Value is 43.54 - 90.24 EUR

Is CBAV.MC undervalued or overvalued?

Based on its market price of 43.70 EUR and our intrinsic valuation, Clinica Baviera SA (CBAV.MC) is undervalued by 33.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	43.54 - 90.24	58.16	33.1%
DCF (Growth 10y)	54.78 - 109.02	71.90	64.5%
DCF (EBITDA 5y)	49.48 - 59.51	55.35	26.6%
DCF (EBITDA 10y)	60.52 - 77.21	69.33	58.7%
Fair Value	88.40 - 88.40	88.40	102.28%
P/E	41.63 - 75.88	50.53	15.6%
EV/EBITDA	41.50 - 129.78	85.38	95.4%
EPV	51.18 - 69.39	60.28	37.9%
DDM - Stable	29.17 - 80.31	54.74	25.3%
DDM - Multi	34.59 - 71.37	46.32	6.0%