MODA.AT
N Varveris Moda Bagno SA
Price:  
5.36 
EUR
Volume:  
240.00
Greece | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MODA.AT Intrinsic Value

-31.40 %
Upside

What is the intrinsic value of MODA.AT?

As of 2025-10-17, the Intrinsic Value of N Varveris Moda Bagno SA (MODA.AT) is 3.68 EUR. This MODA.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.36 EUR, the upside of N Varveris Moda Bagno SA is -31.40%.

The range of the Intrinsic Value is 2.68 - 5.89 EUR

Is MODA.AT undervalued or overvalued?

Based on its market price of 5.36 EUR and our intrinsic valuation, N Varveris Moda Bagno SA (MODA.AT) is overvalued by 31.40%.

5.36 EUR
Stock Price
3.68 EUR
Intrinsic Value
Intrinsic Value Details

MODA.AT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.68 - 5.89 3.68 -31.4%
DCF (Growth 10y) 5.42 - 11.91 7.45 39.0%
DCF (EBITDA 5y) 2.03 - 3.06 2.29 -57.3%
DCF (EBITDA 10y) 3.56 - 5.21 4.05 -24.5%
Fair Value 4.69 - 4.69 4.69 -12.57%
P/E 2.78 - 4.42 3.57 -33.4%
EV/EBITDA 1.08 - 2.71 1.92 -64.2%
EPV 3.32 - 4.56 3.94 -26.5%
DDM - Stable 1.60 - 4.46 3.03 -43.4%
DDM - Multi 3.63 - 7.87 4.97 -7.3%

MODA.AT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 100.82
Beta 0.29
Outstanding shares (mil) 18.81
Enterprise Value (mil) 102.78
Market risk premium 8.76%
Cost of Equity 7.99%
Cost of Debt 4.97%
WACC 7.76%