What is the intrinsic value of INTRK.AT?

As of 2025-07-04, the Intrinsic Value of Intracom Holdings SA (INTRK.AT) is 2.61 EUR. This INTRK.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.29 EUR, the upside of Intracom Holdings SA is -20.70%.

The range of the Intrinsic Value is 2.27 - 3.28 EUR

Is INTRK.AT undervalued or overvalued?

Based on its market price of 3.29 EUR and our intrinsic valuation, Intracom Holdings SA (INTRK.AT) is overvalued by 20.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.27 - 3.28	2.61	-20.7%
DCF (Growth 10y)	2.09 - 2.73	2.31	-29.9%
DCF (EBITDA 5y)	2.43 - 3.04	2.78	-15.7%
DCF (EBITDA 10y)	2.27 - 2.82	2.56	-22.4%
Fair Value	5.44 - 5.44	5.44	65.03%
P/E	0.80 - 2.93	1.75	-46.8%
EV/EBITDA	2.63 - 3.40	3.09	-6.4%
EPV	(2.77) - (4.13)	(3.45)	-204.7%
DDM - Stable	1.30 - 3.23	2.27	-31.1%
DDM - Multi	0.50 - 1.00	0.67	-79.7%