As of 2025-07-01, the Intrinsic Value of Manutan International SA (MAN.PA) is 104.22 EUR. This MAN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.00 EUR, the upside of Manutan International SA is -0.70%.
The range of the Intrinsic Value is 79.66 - 162.26 EUR
Based on its market price of 105.00 EUR and our intrinsic valuation, Manutan International SA (MAN.PA) is overvalued by 0.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.66 - 162.26 | 104.22 | -0.7% |
| DCF (Growth 10y) | 84.21 - 161.72 | 107.51 | 2.4% |
| DCF (EBITDA 5y) | 61.22 - 95.75 | 79.85 | -24.0% |
| DCF (EBITDA 10y) | 70.55 - 105.98 | 88.41 | -15.8% |
| Fair Value | 39.79 - 39.79 | 39.79 | -62.11% |
| P/E | 75.06 - 121.46 | 97.76 | -6.9% |
| EV/EBITDA | 52.83 - 112.57 | 89.41 | -14.9% |
| EPV | 96.68 - 131.84 | 114.26 | 8.8% |
| DDM - Stable | 57.57 - 172.96 | 115.26 | 9.8% |
| DDM - Multi | 59.07 - 136.33 | 82.24 | -21.7% |
| Market Cap (mil) | 797.65 |
| Beta | 1.01 |
| Outstanding shares (mil) | 7.60 |
| Enterprise Value (mil) | 727.59 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.80% |
| Cost of Debt | 4.25% |
| WACC | 7.58% |