As of 2025-06-22, the Intrinsic Value of Cellnex Telecom SA (CLNX.MC) is (52.62) EUR. This CLNX.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.66 EUR, the upside of Cellnex Telecom SA is -261.10%.
The range of the Intrinsic Value is (355.57) - (41.18) EUR
Based on its market price of 32.66 EUR and our intrinsic valuation, Cellnex Telecom SA (CLNX.MC) is overvalued by 261.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (355.57) - (41.18) | (52.62) | -261.1% |
| DCF (Growth 10y) | (39.17) - (254.89) | (47.19) | -244.5% |
| DCF (EBITDA 5y) | (15.83) - (6.39) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (13.76) - 5.57 | (1,234.50) | -123450.0% |
| Fair Value | -0.25 - -0.25 | -0.25 | -100.78% |
| P/E | (0.62) - (0.83) | (0.70) | -102.1% |
| EV/EBITDA | (11.10) - 16.36 | 1.06 | -96.8% |
| EPV | 12.26 - 50.53 | 31.40 | -3.9% |
| DDM - Stable | (0.58) - (2.08) | (1.33) | -104.1% |
| DDM - Multi | (12.64) - (36.01) | (18.78) | -157.5% |
| Market Cap (mil) | 23,073.64 |
| Beta | 0.56 |
| Outstanding shares (mil) | 706.48 |
| Enterprise Value (mil) | 43,430.64 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.06% |
| Cost of Debt | 9.44% |
| WACC | 7.30% |