What is the intrinsic value of CPR.MI?

As of 2025-05-03, the Intrinsic Value of Davide Campari Milano NV (CPR.MI) is 3.43 EUR. This CPR.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.00 EUR, the upside of Davide Campari Milano NV is -42.80%.

The range of the Intrinsic Value is 2.08 - 6.30 EUR

Is CPR.MI undervalued or overvalued?

Based on its market price of 6.00 EUR and our intrinsic valuation, Davide Campari Milano NV (CPR.MI) is overvalued by 42.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.08 - 6.30	3.43	-42.8%
DCF (Growth 10y)	2.86 - 7.39	4.32	-27.9%
DCF (EBITDA 5y)	2.09 - 4.28	3.15	-47.5%
DCF (EBITDA 10y)	2.92 - 5.52	4.13	-31.1%
Fair Value	0.82 - 0.82	0.82	-86.35%
P/E	1.98 - 3.09	2.66	-55.6%
EV/EBITDA	1.10 - 4.73	3.11	-48.1%
EPV	0.55 - 1.44	0.99	-83.4%
DDM - Stable	1.17 - 2.91	2.04	-66.0%
DDM - Multi	2.07 - 3.91	2.70	-55.0%