As of 2025-07-04, the Intrinsic Value of Juventus FC SpA (JUVE.MI) is (22.84) EUR. This JUVE.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.01 EUR, the upside of Juventus FC SpA is -859.2%.

The range of the Intrinsic Value is (63.00) - (14.62) EUR.

Is JUVE.MI undervalued or overvalued?

Based on its market price of 3.01 EUR and our intrinsic valuation, Juventus FC SpA (JUVE.MI) is overvalued by 859.2%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.01 EUR

Stock Price

(22.84) EUR

Intrinsic Value

Intrinsic Value Details

JUVE.MI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(63.00) - (14.62)	(22.84)	-859.2%
Peter Lynch Fair Value	-1.15 - -1.15	-1.15	-138.24%
P/E Multiples	(2.83) - (3.30)	(3.06)	-201.7%
EV/EBITDA Multiples	(0.47) - 0.22	(0.19)	-106.2%

JUVE.MI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Cts Eventim AG & Co KgaA	75.02 - 257.14	110.64	7.9%
Kinepolis Group NV	23.27 - 63.1	37.14	4.8%
Borussia Dortmund GmbH & Co KGaA	4.31 - 8.04	5.63	44.0%
Gaumont SA	29.83 - 81.2	52.91	-33.0%
Sporting Clube de Portugal Futebol SAD	1.09 - 1.91	1.42	42.9%
Celtic PLC	254.21 - 343.37	289.14	48.3%
Edel SE & Co KgaA	8.64 - 16.57	11.50	181.8%
Silkeborg IF Invest A/S	58.55 - 116.16	79.68	61.9%
Highlight Communications AG	(1.68) - 85.05	0.49	-47.1%

JUVE.MI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,140
Beta	0.81
Outstanding shares (mil)	379
Enterprise Value (mil)	1,443

Market risk premium	8.8%
Cost of Equity	7.55%
Cost of Debt	5.6%
WACC	7.2%