COL.MC
Inmobiliaria Colonial SOCIMI SA
Price:  
5.76 
EUR
Volume:  
950,408.00
Spain | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COL.MC Intrinsic Value

20.00 %
Upside

What is the intrinsic value of COL.MC?

As of 2025-05-06, the Intrinsic Value of Inmobiliaria Colonial SOCIMI SA (COL.MC) is 6.91 EUR. This COL.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.76 EUR, the upside of Inmobiliaria Colonial SOCIMI SA is 20.00%.

The range of the Intrinsic Value is 2.97 - 17.12 EUR

Is COL.MC undervalued or overvalued?

Based on its market price of 5.76 EUR and our intrinsic valuation, Inmobiliaria Colonial SOCIMI SA (COL.MC) is undervalued by 20.00%.

5.76 EUR
Stock Price
6.91 EUR
Intrinsic Value
Intrinsic Value Details

COL.MC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.97 - 17.12 6.91 20.0%
DCF (Growth 10y) 3.51 - 16.48 7.15 24.1%
DCF (EBITDA 5y) 3.00 - 7.46 5.09 -11.7%
DCF (EBITDA 10y) 3.55 - 8.13 5.65 -1.9%
Fair Value 17.23 - 17.23 17.23 199.09%
P/E 12.31 - 18.05 15.62 171.1%
EV/EBITDA 4.79 - 19.56 10.48 81.9%
EPV (0.24) - 1.77 0.77 -86.7%
DDM - Stable 5.24 - 15.30 10.27 78.3%
DDM - Multi 5.11 - 11.24 6.99 21.4%

COL.MC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,613.48
Beta 0.64
Outstanding shares (mil) 627.34
Enterprise Value (mil) 8,043.89
Market risk premium 7.44%
Cost of Equity 8.63%
Cost of Debt 4.25%
WACC 5.98%