As of 2024-12-15, the Intrinsic Value of Epsilon Net SA (EPSIL.AT) is 7.50 EUR. This EPSIL.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.00 EUR, the upside of Epsilon Net SA is -37.50%.

The range of the Intrinsic Value is 5.56 - 12.02 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	5.56 - 12.02	7.50	-37.5%
DCF (Growth 10y)	7.36 - 15.63	9.86	-17.8%
DCF (EBITDA 5y)	5.29 - 6.74	5.88	-51.0%
DCF (EBITDA 10y)	6.78 - 9.13	7.76	-35.4%
Fair Value	8.51 - 8.51	8.51	-29.07%
P/E	6.58 - 11.95	10.91	-9.1%
EV/EBITDA	3.74 - 7.33	4.51	-62.4%
EPV	3.18 - 4.54	3.86	-67.8%
DDM - Stable	2.67 - 7.97	5.32	-55.7%
DDM - Multi	5.44 - 12.64	7.61	-36.6%