Is MERY.PA undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Mercialys SA (MERY.PA) is 15.11 EUR. This MERY.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.27 EUR, the upside of Mercialys SA is 34.10%. This means that MERY.PA is undervalued by 34.10%.

The range of the Intrinsic Value is 7.04 - 39.95 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	7.04 - 39.95	15.11	34.1%
DCF (Growth 10y)	8.20 - 39.30	15.90	41.1%
DCF (EBITDA 5y)	8.45 - 10.13	9.32	-17.3%
DCF (EBITDA 10y)	11.52 - 14.02	12.74	13.1%
Fair Value	2.90 - 2.90	2.90	-74.27%
P/E	15.92 - 17.24	17.09	51.6%
EV/EBITDA	8.48 - 10.89	9.34	-17.1%
EPV	17.68 - 30.57	24.12	114.1%
DDM - Stable	8.60 - 26.05	17.32	53.7%
DDM - Multi	7.41 - 15.58	9.85	-12.6%