As of 2025-05-16, the Intrinsic Value of I Grandi Viaggi SpA (IGV.MI) is 1.80 EUR. This IGV.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.49 EUR, the upside of I Grandi Viaggi SpA is 20.80%.
The range of the Intrinsic Value is 1.35 - 2.85 EUR
Based on its market price of 1.49 EUR and our intrinsic valuation, I Grandi Viaggi SpA (IGV.MI) is undervalued by 20.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.35 - 2.85 | 1.80 | 20.8% |
| DCF (Growth 10y) | 1.56 - 3.15 | 2.04 | 37.2% |
| DCF (EBITDA 5y) | 1.66 - 2.45 | 2.01 | 34.9% |
| DCF (EBITDA 10y) | 1.84 - 2.81 | 2.25 | 51.1% |
| Fair Value | 1.16 - 1.16 | 1.16 | -22.06% |
| P/E | 0.85 - 1.39 | 1.17 | -21.6% |
| EV/EBITDA | 1.47 - 2.10 | 1.78 | 19.6% |
| EPV | 0.90 - 1.25 | 1.08 | -27.7% |
| DDM - Stable | 0.37 - 1.10 | 0.73 | -50.8% |
| DDM - Multi | 0.76 - 1.81 | 1.07 | -27.9% |
| Market Cap (mil) | 71.18 |
| Beta | 0.55 |
| Outstanding shares (mil) | 47.77 |
| Enterprise Value (mil) | 67.43 |
| Market risk premium | 8.31% |
| Cost of Equity | 8.32% |
| Cost of Debt | 5.00% |
| WACC | 8.06% |