As of 2025-07-15, the Intrinsic Value of Mercialys SA (MERY.PA) is 15.74 EUR. This MERY.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.86 EUR, the upside of Mercialys SA is 44.90%.
The range of the Intrinsic Value is 10.22 - 25.39 EUR
Based on its market price of 10.86 EUR and our intrinsic valuation, Mercialys SA (MERY.PA) is undervalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.22 - 25.39 | 15.74 | 44.9% |
| DCF (Growth 10y) | 12.29 - 27.82 | 17.96 | 65.4% |
| DCF (EBITDA 5y) | 6.59 - 9.69 | 8.06 | -25.8% |
| DCF (EBITDA 10y) | 9.41 - 14.03 | 11.56 | 6.4% |
| Fair Value | 2.86 - 2.86 | 2.86 | -73.64% |
| P/E | 4.01 - 9.59 | 6.87 | -36.7% |
| EV/EBITDA | 10.38 - 15.76 | 12.80 | 17.9% |
| EPV | 16.91 - 28.78 | 22.84 | 110.3% |
| DDM - Stable | 3.99 - 9.03 | 6.51 | -40.0% |
| DDM - Multi | 7.14 - 11.16 | 8.61 | -20.7% |
| Market Cap (mil) | 1,019.65 |
| Beta | 0.07 |
| Outstanding shares (mil) | 93.89 |
| Enterprise Value (mil) | 2,135.52 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.37% |
| Cost of Debt | 4.60% |
| WACC | 6.21% |