CMM.MC
CommCenter SA
Price:
1.96
EUR
Volume:
290
Spain | Information
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
CMM.MC DCF Valuation - Growth Exit 5Y
-42.8 %
Upside
What is the DCF valuation of CMM.MC?
The Discounted Cash Flow (DCF) valuation of CommCenter SA (CMM.MC) is 1.12 EUR. With the latest stock price at 1.96 EUR, the upside of CommCenter SA based on DCF is -42.8%.
Is CMM.MC a buy or a sell?
Based on the latest price of 1.96 EUR and our DCF valuation, CommCenter SA (CMM.MC) is a sell. Selling CMM.MC stocks now will result in a potential gain of 42.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.8% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.24 - 4.41 | 1.12 |
| Upside | -88.0% - 125.2% | -42.8% |
1.96 EUR
Stock Price
1.12 EUR
Fair Price
| (EUR in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 58 | 61 | 63 | 64 | 67 | 68 |
| % Growth | 3% | 5% | 2% | 2% | 4% | 2% |
| Cost of goods sold | (34) | (36) | (36) | (37) | (39) | (39) |
| % of Revenue | 58% | 58% | 58% | 58% | 58% | 58% |
| Selling, G&A expenses | (21) | (22) | (23) | (23) | (24) | (24) |
| % of Revenue | 36% | 36% | 36% | 36% | 36% | 36% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (3) | (3) | (3) | (3) | (3) | (3) |
| % of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
| Tax expense | (0) | (0) | (0) | (0) | (0) | (0) |
| Tax rate | 24% | 25% | 25% | 25% | 25% | 25% |
| Net profit | 1 | 1 | 1 | 1 | 1 | 1 |
| % Margin | 1% | 1% | 1% | 1% | 1% | 1% |