What is the intrinsic value of ELC.MI?

As of 2025-07-03, the Intrinsic Value of Elica SpA (ELC.MI) is 1.96 EUR. This ELC.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.47 EUR, the upside of Elica SpA is 33.50%.

The range of the Intrinsic Value is 1.07 - 4.79 EUR

Is ELC.MI undervalued or overvalued?

Based on its market price of 1.47 EUR and our intrinsic valuation, Elica SpA (ELC.MI) is undervalued by 33.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.07 - 4.79	1.96	33.5%
DCF (Growth 10y)	1.23 - 4.94	2.13	45.2%
DCF (EBITDA 5y)	1.39 - 1.99	1.67	13.4%
DCF (EBITDA 10y)	1.45 - 2.50	1.91	30.0%
Fair Value	3.11 - 3.11	3.11	111.32%
P/E	0.91 - 1.36	1.18	-20.0%
EV/EBITDA	1.57 - 1.94	1.67	13.4%
EPV	4.02 - 8.14	6.08	313.6%
DDM - Stable	0.78 - 1.59	1.18	-19.5%
DDM - Multi	0.69 - 1.03	0.82	-44.3%