As of 2025-05-03, the Intrinsic Value of Fope SpA (FPE.MI) is 43.81 EUR. This FPE.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.40 EUR, the upside of Fope SpA is 44.10%.
The range of the Intrinsic Value is 32.06 - 71.04 EUR
Based on its market price of 30.40 EUR and our intrinsic valuation, Fope SpA (FPE.MI) is undervalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.06 - 71.04 | 43.81 | 44.1% |
| DCF (Growth 10y) | 44.15 - 93.69 | 59.18 | 94.7% |
| DCF (EBITDA 5y) | 32.68 - 55.79 | 44.64 | 46.8% |
| DCF (EBITDA 10y) | 42.06 - 70.07 | 55.87 | 83.8% |
| Fair Value | 28.04 - 28.04 | 28.04 | -7.75% |
| P/E | 9.29 - 31.13 | 20.70 | -31.9% |
| EV/EBITDA | 15.10 - 34.27 | 25.94 | -14.7% |
| EPV | 19.72 - 25.53 | 22.62 | -25.6% |
| DDM - Stable | 10.69 - 31.43 | 21.06 | -30.7% |
| DDM - Multi | 34.13 - 72.80 | 45.93 | 51.1% |
| Market Cap (mil) | 164.16 |
| Beta | 0.15 |
| Outstanding shares (mil) | 5.40 |
| Enterprise Value (mil) | 168.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 8.28% |
| Cost of Debt | 5.00% |
| WACC | 8.01% |