Is MAU.PA undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Etablissements Maurel et Prom SA (MAU.PA) is 9.24 EUR. This MAU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.59 EUR, the upside of Etablissements Maurel et Prom SA is 65.40%. This means that MAU.PA is undervalued by 65.40%.

The range of the Intrinsic Value is 7.62 - 11.86 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	7.62 - 11.86	9.24	65.4%
DCF (Growth 10y)	9.34 - 14.49	11.32	102.5%
DCF (EBITDA 5y)	3.85 - 5.85	4.76	-14.9%
DCF (EBITDA 10y)	6.08 - 8.54	7.17	28.2%
Fair Value	5.31 - 5.31	5.31	-4.94%
P/E	1.84 - 5.63	3.73	-33.3%
EV/EBITDA	1.24 - 3.82	2.44	-56.4%
EPV	15.44 - 21.28	18.36	228.4%
DDM - Stable	6.24 - 12.85	9.55	70.8%
DDM - Multi	4.87 - 8.00	6.07	8.5%