As of 2025-07-03, the Intrinsic Value of Flexopack SA (FLEXO.AT) is 6.75 EUR. This FLEXO.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.95 EUR, the upside of Flexopack SA is -15.1%.

The range of the Intrinsic Value is 5.35 - 9.21 EUR.

Is FLEXO.AT undervalued or overvalued?

Based on its market price of 7.95 EUR and our intrinsic valuation, Flexopack SA (FLEXO.AT) is overvalued by 15.1%.

7.95 EUR

Stock Price

6.75 EUR

Intrinsic Value

Intrinsic Value Details

FLEXO.AT Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	5.35 - 9.21	6.75	-15.1%
DCF (Growth Exit 10Y)	6.82 - 11.37	8.48	6.7%
DCF (EBITDA Exit 5Y)	14.62 - 20.58	18.33	130.5%
DCF (EBITDA Exit 10Y)	14.01 - 20.79	17.88	124.9%
Peter Lynch Fair Value	10.39 - 10.39	10.39	30.75%
P/E Multiples	13.01 - 18.56	15.98	101.0%
EV/EBITDA Multiples	11.78 - 22.64	16.48	107.3%
Earnings Power Value	5.92 - 7.74	6.83	-14.1%
Dividend Discount Model - Stable	4.62 - 9.6	7.11	-10.6%
Dividend Discount Model - Multi Stages	5.59 - 9.08	6.92	-12.9%

FLEXO.AT Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Reno De Medici SpA	1.27 - 2.48	1.71	18.0%
Tonnellerie Francois Freres SA	19.11 - 48.47	28.73	19.7%
Broedrene Hartmann A/S	82.47 - 642.17	192.94	-46.0%
PSB Industries SA	21.33 - 103.32	34.84	16.1%
Kartonsan Karton Sanayi ve Ticaret AS	14.15 - 19.61	16.31	-66.2%
Mondi Tire Kutsan Kagit ve Ambalaj Sanayi AS	3.64 - 4.75	4.13	-56.0%
Olmuksan International Paper Ambalaj Sanayi ve Ticaret AS	2.6 - 3.25	2.89	-60.6%
Robinson PLC	73.06 - 135.8	116.61	-10.3%
Kaplamin Ambalaj Sanayi ve Ticaret AS	6.47 - 8.34	7.30	-85.5%
Grifal SpA	0.07 - 0.07	0.07	-95.8%

FLEXO.AT Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	94
Beta	0.06
Outstanding shares (mil)	12
Enterprise Value (mil)	108

Market risk premium	9.3%
Cost of Equity	13%
Cost of Debt	4.25%
WACC	9.6%