What is the intrinsic value of DESA.MC?

As of 2025-07-06, the Intrinsic Value of Desarrollos Especiales de Sistemas de Anclajes SA (DESA.MC) is 19.67 EUR. This DESA.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 EUR, the upside of Desarrollos Especiales de Sistemas de Anclajes SA is 23.00%.

The range of the Intrinsic Value is 15.07 - 26.99 EUR

Is DESA.MC undervalued or overvalued?

Based on its market price of 16.00 EUR and our intrinsic valuation, Desarrollos Especiales de Sistemas de Anclajes SA (DESA.MC) is undervalued by 23.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15.07 - 26.99	19.67	23.0%
DCF (Growth 10y)	18.91 - 32.12	24.03	50.2%
DCF (EBITDA 5y)	14.21 - 19.45	16.17	1.0%
DCF (EBITDA 10y)	18.98 - 24.99	21.30	33.2%
Fair Value	6.83 - 6.83	6.83	-57.34%
P/E	17.92 - 28.52	21.09	31.8%
EV/EBITDA	14.63 - 25.35	17.89	11.8%
EPV	43.67 - 60.03	51.85	224.1%
DDM - Stable	25.00 - 51.10	38.05	137.8%
DDM - Multi	13.96 - 22.88	17.40	8.7%