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.
Based on its market price of 1.22 EUR and our intrinsic valuation, Itway SpA (ITW.MI) is undervalued by 363.9%.
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% |
Market Cap (mil) | 13 |
Beta | 0.54 |
Outstanding shares (mil) | 11 |
Enterprise Value (mil) | 18 |
Market risk premium | 8.8% |
Cost of Equity | 9.7% |
Cost of Debt | 5% |
WACC | 7.9% |