What is the intrinsic value of CIR.MI?

As of 2025-08-08, the Intrinsic Value of CIR SpA - Compagnie Industriali Riunite (CIR.MI) is 0.74 EUR. This CIR.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.62 EUR, the upside of CIR SpA - Compagnie Industriali Riunite is 19.30%.

The range of the Intrinsic Value is 0.48 - 1.10 EUR

Is CIR.MI undervalued or overvalued?

Based on its market price of 0.62 EUR and our intrinsic valuation, CIR SpA - Compagnie Industriali Riunite (CIR.MI) is undervalued by 19.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.48 - 1.10	0.74	19.3%
DCF (Growth 10y)	1.11 - 1.94	1.45	135.4%
DCF (EBITDA 5y)	0.62 - 1.17	0.72	16.4%
DCF (EBITDA 10y)	1.12 - 1.80	1.28	106.3%
Fair Value	3.61 - 3.61	3.61	483.70%
P/E	0.88 - 2.16	1.45	133.9%
EV/EBITDA	1.19 - 8.26	3.84	521.9%
EPV	4.59 - 5.63	5.11	727.1%
DDM - Stable	0.58 - 1.00	0.79	28.1%
DDM - Multi	0.56 - 0.76	0.65	5.2%