What is the intrinsic value of MEL.MC?

As of 2025-06-17, the Intrinsic Value of Melia Hotels International SA (MEL.MC) is 10.85 EUR. This MEL.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.89 EUR, the upside of Melia Hotels International SA is 57.40%.

The range of the Intrinsic Value is 7.17 - 16.66 EUR

Is MEL.MC undervalued or overvalued?

Based on its market price of 6.89 EUR and our intrinsic valuation, Melia Hotels International SA (MEL.MC) is undervalued by 57.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.17 - 16.66	10.85	57.4%
DCF (Growth 10y)	10.26 - 20.88	14.40	108.8%
DCF (EBITDA 5y)	7.41 - 12.07	9.51	37.9%
DCF (EBITDA 10y)	10.31 - 16.42	13.04	89.1%
Fair Value	3.17 - 3.17	3.17	-53.98%
P/E	12.87 - 19.40	15.77	128.7%
EV/EBITDA	7.52 - 11.75	9.67	40.2%
EPV	40.42 - 57.44	48.94	609.7%
DDM - Stable	2.87 - 6.75	4.81	-30.2%
DDM - Multi	4.60 - 8.99	6.14	-10.9%