ITW.MI
Itway SpA
Price:  
1.22 
EUR
Volume:  
14,468
Italy | Electronic Equipment, Instruments & Components

ITW.MI Intrinsic Value

363.9 %
Upside

What is the intrinsic value of ITW.MI?

As of 2025-07-04, the Intrinsic Value of Itway SpA (ITW.MI) is 5.66 EUR. This ITW.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.22 EUR, the upside of Itway SpA is 363.9%.

The range of the Intrinsic Value is 3.91 - 9.93 EUR.

Is ITW.MI undervalued or overvalued?

Based on its market price of 1.22 EUR and our intrinsic valuation, Itway SpA (ITW.MI) is undervalued by 363.9%.

1.22 EUR
Stock Price
5.66 EUR
Intrinsic Value
Intrinsic Value Details

ITW.MI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 3.91 - 9.93 5.66 363.9%
DCF (EBITDA Exit 5Y) 2.08 - 3.23 2.48 103.3%
DCF (EBITDA Exit 10Y) 3.72 - 5.34 4.31 253.3%
Peter Lynch Fair Value 1.51 - 1.51 1.51 23.8%
P/E Multiples 0.86 - 1.84 1.34 9.8%
EV/EBITDA Multiples 1.85 - 13.67 6.38 423.0%
Earnings Power Value 0.76 - 1.06 0.91 -25.4%
Dividend Discount Model - Stable 0.49 - 1.44 0.96 -21.0%
Dividend Discount Model - Multi Stages 3.25 - 7.64 4.59 276.2%

ITW.MI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)13
Beta0.54
Outstanding shares (mil)11
Enterprise Value (mil)18
Market risk premium8.8%
Cost of Equity9.7%
Cost of Debt5%
WACC7.9%