As of 2025-07-03, the Intrinsic Value of Grifal SpA (GRAL.MI) is 39.67 EUR. This GRAL.MI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.56 EUR, the upside of Grifal SpA is 2,442.70%.
The range of the Intrinsic Value is 23.11 - 121.20 EUR
Based on its market price of 1.56 EUR and our intrinsic valuation, Grifal SpA (GRAL.MI) is undervalued by 2,442.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.55) - (2.93) | (3.37) | -316.1% |
| DCF (Growth 10y) | 23.11 - 121.20 | 39.67 | 2442.7% |
| DCF (EBITDA 5y) | 13.16 - 18.34 | 16.97 | 987.8% |
| DCF (EBITDA 10y) | 24.40 - 33.81 | 30.85 | 1877.8% |
| Fair Value | 0.07 - 0.07 | 0.07 | -95.78% |
| P/E | 0.25 - 1.88 | 0.98 | -37.1% |
| EV/EBITDA | 6.26 - 18.87 | 12.28 | 687.3% |
| EPV | (2.41) - (2.50) | (2.45) | -257.2% |
| DDM - Stable | 0.11 - 0.34 | 0.23 | -85.5% |
| DDM - Multi | 5.87 - 14.41 | 8.40 | 438.3% |
| Market Cap (mil) | 17.82 |
| Beta | 0.43 |
| Outstanding shares (mil) | 11.42 |
| Enterprise Value (mil) | 39.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 9.88% |
| Cost of Debt | 5.00% |
| WACC | 6.26% |