What is the intrinsic value of ELTON.AT?

As of 2025-05-17, the Intrinsic Value of Elton SA (ELTON.AT) is 1.12 EUR. This ELTON.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.76 EUR, the upside of Elton SA is -36.70%.

The range of the Intrinsic Value is 0.63 - 2.33 EUR

Is ELTON.AT undervalued or overvalued?

Based on its market price of 1.76 EUR and our intrinsic valuation, Elton SA (ELTON.AT) is overvalued by 36.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.63 - 2.33	1.12	-36.7%
DCF (Growth 10y)	0.31 - 1.09	0.54	-69.5%
DCF (EBITDA 5y)	0.94 - 2.68	1.76	-0.1%
DCF (EBITDA 10y)	0.98 - 2.68	1.75	-0.7%
Fair Value	0.76 - 0.76	0.76	-56.90%
P/E	0.66 - 1.03	0.86	-51.3%
EV/EBITDA	0.30 - 1.83	1.12	-36.4%
EPV	4.35 - 6.19	5.27	198.6%
DDM - Stable	0.46 - 1.24	0.85	-52.1%
DDM - Multi	0.69 - 1.39	0.91	-48.2%