As of 2025-07-06, the Intrinsic Value of Grenergy Renovables SA (GRE.MC) is 253.97 EUR. This GRE.MC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 65.00 EUR, the upside of Grenergy Renovables SA is 290.70%.
The range of the Intrinsic Value is 215.94 - 314.21 EUR
Based on its market price of 65.00 EUR and our intrinsic valuation, Grenergy Renovables SA (GRE.MC) is undervalued by 290.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (839.29) - (144.09) | (213.67) | -428.7% |
| DCF (Growth 10y) | (64.30) - 21.21 | (56.73) | -187.3% |
| DCF (EBITDA 5y) | 215.94 - 314.21 | 253.97 | 290.7% |
| DCF (EBITDA 10y) | 311.23 - 515.76 | 391.71 | 502.6% |
| Fair Value | 61.33 - 61.33 | 61.33 | -5.65% |
| P/E | 28.16 - 55.11 | 40.29 | -38.0% |
| EV/EBITDA | 13.67 - 151.33 | 68.01 | 4.6% |
| EPV | (101.08) - (135.94) | (118.51) | -282.3% |
| DDM - Stable | 28.35 - 224.11 | 126.23 | 94.2% |
| DDM - Multi | 79.08 - 504.07 | 138.50 | 113.1% |
| Market Cap (mil) | 1,903.85 |
| Beta | 0.37 |
| Outstanding shares (mil) | 29.29 |
| Enterprise Value (mil) | 2,830.66 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.52% |
| Cost of Debt | 6.78% |
| WACC | 7.00% |