What is the intrinsic value of MDARA.RG?

As of 2025-05-17, the Intrinsic Value of MADARA Cosmetics AS (MDARA.RG) is 13.55 EUR. This MDARA.RG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.44 EUR, the upside of MADARA Cosmetics AS is 43.60%.

The range of the Intrinsic Value is 10.12 - 24.10 EUR

Is MDARA.RG undervalued or overvalued?

Based on its market price of 9.44 EUR and our intrinsic valuation, MADARA Cosmetics AS (MDARA.RG) is undervalued by 43.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.12 - 24.10	13.55	43.6%
DCF (Growth 10y)	14.93 - 36.94	20.35	115.5%
DCF (EBITDA 5y)	9.71 - 12.93	11.32	19.9%
DCF (EBITDA 10y)	12.12 - 16.24	14.12	49.6%
Fair Value	25.56 - 25.56	25.56	170.79%
P/E	8.24 - 27.61	14.82	57.0%
EV/EBITDA	9.97 - 18.35	13.11	38.9%
EPV	12.39 - 14.65	13.52	43.3%
DDM - Stable	15.45 - 178.51	96.98	927.4%
DDM - Multi	9.63 - 85.38	17.22	82.4%