As of 2025-05-14, the Intrinsic Value of d'Amico International Shipping SA (DIS.MI) is 8.41 EUR. This DIS.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.34 EUR, the upside of d'Amico International Shipping SA is 151.50%.
The range of the Intrinsic Value is 7.01 - 10.54 EUR
Based on its market price of 3.34 EUR and our intrinsic valuation, d'Amico International Shipping SA (DIS.MI) is undervalued by 151.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.01 - 10.54 | 8.41 | 151.5% |
| DCF (Growth 10y) | 7.03 - 10.21 | 8.30 | 148.4% |
| DCF (EBITDA 5y) | 4.70 - 7.57 | 5.85 | 75.1% |
| DCF (EBITDA 10y) | 5.74 - 8.34 | 6.78 | 103.0% |
| Fair Value | 33.75 - 33.75 | 33.75 | 909.93% |
| P/E | 3.24 - 6.78 | 4.69 | 40.2% |
| EV/EBITDA | 2.85 - 11.21 | 5.80 | 73.6% |
| EPV | 21.36 - 29.25 | 25.31 | 657.3% |
| DDM - Stable | 5.68 - 11.41 | 8.55 | 155.7% |
| DDM - Multi | 3.15 - 5.03 | 3.88 | 16.1% |
| Market Cap (mil) | 414.78 |
| Beta | 0.87 |
| Outstanding shares (mil) | 124.11 |
| Enterprise Value (mil) | 519.74 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.14% |
| Cost of Debt | 4.37% |
| WACC | 10.20% |