As of 2025-07-21, the Intrinsic Value of De' Longhi SpA (DLG.MI) is 37.38 EUR. This DLG.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.46 EUR, the upside of De' Longhi SpA is 26.90%.
The range of the Intrinsic Value is 30.37 - 50.49 EUR
Based on its market price of 29.46 EUR and our intrinsic valuation, De' Longhi SpA (DLG.MI) is undervalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.37 - 50.49 | 37.38 | 26.9% |
| DCF (Growth 10y) | 37.19 - 60.33 | 45.32 | 53.9% |
| DCF (EBITDA 5y) | 25.64 - 28.26 | 26.97 | -8.5% |
| DCF (EBITDA 10y) | 32.65 - 37.67 | 35.08 | 19.1% |
| Fair Value | 58.74 - 58.74 | 58.74 | 99.40% |
| P/E | 27.35 - 36.40 | 31.74 | 7.7% |
| EV/EBITDA | 25.81 - 34.88 | 29.03 | -1.5% |
| EPV | 28.69 - 35.53 | 32.11 | 9.0% |
| DDM - Stable | 20.00 - 46.00 | 33.00 | 12.0% |
| DDM - Multi | 19.97 - 35.18 | 25.43 | -13.7% |
| Market Cap (mil) | 4,457.00 |
| Beta | 1.13 |
| Outstanding shares (mil) | 151.29 |
| Enterprise Value (mil) | 3,936.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 9.86% |
| Cost of Debt | 4.25% |
| WACC | 8.69% |