As of 2025-05-15, the Intrinsic Value of Industria de Diseno Textil SA (ITX.MC) is 35.68 EUR. This ITX.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.20 EUR, the upside of Industria de Diseno Textil SA is -26.00%.
The range of the Intrinsic Value is 27.94 - 50.71 EUR
Based on its market price of 48.20 EUR and our intrinsic valuation, Industria de Diseno Textil SA (ITX.MC) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.94 - 50.71 | 35.68 | -26.0% |
| DCF (Growth 10y) | 34.11 - 59.50 | 42.81 | -11.2% |
| DCF (EBITDA 5y) | 25.50 - 32.32 | 27.68 | -42.6% |
| DCF (EBITDA 10y) | 32.01 - 41.53 | 35.40 | -26.5% |
| Fair Value | 47.05 - 47.05 | 47.05 | -2.38% |
| P/E | 37.00 - 45.89 | 41.05 | -14.8% |
| EV/EBITDA | 21.71 - 35.02 | 26.09 | -45.9% |
| EPV | 33.60 - 43.18 | 38.39 | -20.4% |
| DDM - Stable | 15.25 - 38.01 | 26.63 | -44.8% |
| DDM - Multi | 24.01 - 43.04 | 30.51 | -36.7% |
| Market Cap (mil) | 150,222.53 |
| Beta | 1.06 |
| Outstanding shares (mil) | 3,116.65 |
| Enterprise Value (mil) | 149,562.53 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.00% |
| WACC | 8.37% |