What is the intrinsic value of CIE.MC?

As of 2025-07-06, the Intrinsic Value of CIE Automotive SA (CIE.MC) is 41.36 EUR. This CIE.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.80 EUR, the upside of CIE Automotive SA is 66.80%.

The range of the Intrinsic Value is 32.51 - 55.21 EUR

Is CIE.MC undervalued or overvalued?

Based on its market price of 24.80 EUR and our intrinsic valuation, CIE Automotive SA (CIE.MC) is undervalued by 66.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	32.51 - 55.21	41.36	66.8%
DCF (Growth 10y)	38.06 - 62.23	47.53	91.6%
DCF (EBITDA 5y)	24.29 - 30.63	27.91	12.6%
DCF (EBITDA 10y)	31.66 - 41.08	36.54	47.3%
Fair Value	62.72 - 62.72	62.72	152.92%
P/E	26.66 - 143.78	77.65	213.1%
EV/EBITDA	23.34 - 58.96	40.46	63.2%
EPV	52.01 - 73.67	62.84	153.4%
DDM - Stable	54.41 - 108.62	81.52	228.7%
DDM - Multi	16.27 - 26.71	20.33	-18.0%