As of 2025-05-16, the Intrinsic Value of Melia Hotels International SA (MEL.MC) is 11.15 EUR. This MEL.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.62 EUR, the upside of Melia Hotels International SA is 68.4%.

The range of the Intrinsic Value is 6.82 - 18.64 EUR.

Is MEL.MC undervalued or overvalued?

Based on its market price of 6.62 EUR and our intrinsic valuation, Melia Hotels International SA (MEL.MC) is undervalued by 68.4%.

6.62 EUR

Stock Price

11.15 EUR

Intrinsic Value

Intrinsic Value Details

MEL.MC Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	6.82 - 18.64	11.15	68.4%
DCF (Growth Exit 10Y)	10.97 - 25.53	16.32	146.4%
DCF (EBITDA Exit 5Y)	8.34 - 12.34	10.66	60.9%
DCF (EBITDA Exit 10Y)	12.27 - 19.08	15.80	138.5%
Peter Lynch Fair Value	3.19 - 3.19	3.19	-51.83%
P/E Multiples	11.63 - 17.58	14.98	126.1%
EV/EBITDA Multiples	8.53 - 15.8	11.34	71.1%
Dividend Discount Model - Stable	2.56 - 6.91	4.73	-28.6%
Dividend Discount Model - Multi Stages	4.02 - 9.43	5.74	-13.4%

MEL.MC Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Pandox AB	98.43 - 407.56	196.45	19.8%
NH Hotel Group SA	6.5 - 14.25	9.35	47.5%
Scandic Hotels Group AB	6.96 - 317.85	94.02	21.6%
Dalata Hotel Group PLC	5.43 - 10.96	7.57	42.8%
Lampsa Hellenic Hotels SA	12.25 - 44.89	20.57	-44.4%
Pierre et Vacances SA	(2.12) - 181.53	1.97	29.0%
PPHE Hotel Group Ltd	(452.27) - 29,162.38	793.74	-43.1%
Orascom Development Holding AG	10.43 - 24.27	15.17	173.8%
Les Hotels Baverez SA	77 - 199.76	108.00	46.9%
I Grandi Viaggi SpA	1.35 - 2.85	1.80	20.8%

MEL.MC Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,460
Beta	0.86
Outstanding shares (mil)	220
Enterprise Value (mil)	3,837

Market risk premium	7.9%
Cost of Equity	13.4%
Cost of Debt	5%
WACC	7.6%