What is the intrinsic value of KEPEN.AT?

As of 2026-04-04, the Intrinsic Value of Flour Mills Kepenos SA (KEPEN.AT) is 1.70 EUR. This KEPEN.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.93 EUR, the upside of Flour Mills Kepenos SA is -12.10%.

The range of the Intrinsic Value is (0.14) - 9.85 EUR

Is KEPEN.AT undervalued or overvalued?

Based on its market price of 1.93 EUR and our intrinsic valuation, Flour Mills Kepenos SA (KEPEN.AT) is overvalued by 12.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.14) - 9.85	1.70	-12.1%
DCF (Growth 10y)	(0.54) - 6.60	0.79	-59.0%
DCF (EBITDA 5y)	1.60 - 3.24	2.51	29.8%
DCF (EBITDA 10y)	1.70 - 4.01	2.88	49.0%
Fair Value	0.59 - 0.59	0.59	-69.44%
P/E	1.90 - 3.18	2.35	21.7%
EV/EBITDA	0.03 - 2.40	1.53	-20.6%
EPV	0.42 - 2.76	1.59	-17.6%
DDM - Stable	0.70 - 2.33	1.52	-21.3%
DDM - Multi	0.87 - 2.23	1.25	-35.2%