As of 2025-07-06, the Intrinsic Value of Ebro Foods SA (EBRO.MC) is 22.71 EUR. This EBRO.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.32 EUR, the upside of Ebro Foods SA is 31.10%.
The range of the Intrinsic Value is 15.97 - 39.88 EUR
Based on its market price of 17.32 EUR and our intrinsic valuation, Ebro Foods SA (EBRO.MC) is undervalued by 31.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.97 - 39.88 | 22.71 | 31.1% |
| DCF (Growth 10y) | 17.25 - 39.79 | 23.67 | 36.7% |
| DCF (EBITDA 5y) | 13.35 - 22.88 | 18.38 | 6.1% |
| DCF (EBITDA 10y) | 15.67 - 26.12 | 20.85 | 20.4% |
| Fair Value | 92.92 - 92.92 | 92.92 | 436.46% |
| P/E | 23.57 - 103.08 | 63.24 | 265.1% |
| EV/EBITDA | 26.11 - 55.25 | 36.61 | 111.3% |
| EPV | 16.68 - 24.41 | 20.54 | 18.6% |
| DDM - Stable | 54.24 - 161.67 | 107.95 | 523.3% |
| DDM - Multi | 15.26 - 35.50 | 21.36 | 23.3% |
| Market Cap (mil) | 2,665.03 |
| Beta | 0.09 |
| Outstanding shares (mil) | 153.87 |
| Enterprise Value (mil) | 2,925.52 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.70% |
| Cost of Debt | 5.50% |
| WACC | 7.11% |