As of 2025-05-10, the Intrinsic Value of Euskaltel SA (EKT.MC) is 6.18 EUR. This EKT.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.94 EUR, the upside of Euskaltel SA is -43.50%.
The range of the Intrinsic Value is 1.08 - 28.66 EUR
Based on its market price of 10.94 EUR and our intrinsic valuation, Euskaltel SA (EKT.MC) is overvalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.08 - 28.66 | 6.18 | -43.5% |
| DCF (Growth 10y) | 2.75 - 33.63 | 8.51 | -22.2% |
| DCF (EBITDA 5y) | 1.97 - 4.60 | 3.26 | -70.2% |
| DCF (EBITDA 10y) | 3.67 - 8.60 | 5.92 | -45.9% |
| Fair Value | 2.19 - 2.19 | 2.19 | -80.01% |
| P/E | 3.49 - 6.90 | 5.29 | -51.6% |
| EV/EBITDA | 2.93 - 12.26 | 7.36 | -32.7% |
| EPV | 9.43 - 21.79 | 15.61 | 42.7% |
| DDM - Stable | 2.53 - 7.12 | 4.83 | -55.9% |
| DDM - Multi | 5.72 - 10.12 | 7.12 | -34.9% |
| Market Cap (mil) | 1,952.68 |
| Beta | 0.68 |
| Outstanding shares (mil) | 178.49 |
| Enterprise Value (mil) | 3,350.11 |
| Market risk premium | 6.32% |
| Cost of Equity | 8.96% |
| Cost of Debt | 8.11% |
| WACC | 7.88% |