What is the intrinsic value of MN.MI?

As of 2025-08-04, the Intrinsic Value of Arnoldo Mondadori Editore SpA (MN.MI) is 2.95 EUR. This MN.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.00 EUR, the upside of Arnoldo Mondadori Editore SpA is 47.60%.

The range of the Intrinsic Value is 2.46 - 3.66 EUR

Is MN.MI undervalued or overvalued?

Based on its market price of 2.00 EUR and our intrinsic valuation, Arnoldo Mondadori Editore SpA (MN.MI) is undervalued by 47.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.46 - 3.66	2.95	47.6%
DCF (Growth 10y)	2.81 - 4.06	3.32	66.3%
DCF (EBITDA 5y)	0.91 - 1.38	1.11	-44.3%
DCF (EBITDA 10y)	1.66 - 2.20	1.89	-5.2%
Fair Value	9.50 - 9.50	9.50	375.69%
P/E	2.00 - 5.35	3.40	70.0%
EV/EBITDA	0.59 - 2.15	1.54	-23.0%
EPV	5.44 - 7.01	6.23	211.6%
DDM - Stable	2.08 - 3.82	2.95	47.5%
DDM - Multi	1.61 - 2.32	1.91	-4.6%