As of 2025-08-08, the Intrinsic Value of Moury Construct SA (MOUR.BR) is 1,015.01 EUR. This MOUR.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 588.00 EUR, the upside of Moury Construct SA is 72.60%.
The range of the Intrinsic Value is 883.27 - 1,218.83 EUR
Based on its market price of 588.00 EUR and our intrinsic valuation, Moury Construct SA (MOUR.BR) is undervalued by 72.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 883.27 - 1,218.83 | 1,015.01 | 72.6% |
| DCF (Growth 10y) | 1,044.77 - 1,457.04 | 1,207.16 | 105.3% |
| DCF (EBITDA 5y) | 708.21 - 796.58 | 754.46 | 28.3% |
| DCF (EBITDA 10y) | 885.76 - 1,033.72 | 958.57 | 63.0% |
| Fair Value | 1,526.38 - 1,526.38 | 1,526.38 | 159.59% |
| P/E | 422.50 - 586.72 | 522.22 | -11.2% |
| EV/EBITDA | 558.04 - 750.55 | 644.69 | 9.6% |
| EPV | 767.71 - 946.02 | 856.87 | 45.7% |
| DDM - Stable | 465.92 - 928.78 | 697.35 | 18.6% |
| DDM - Multi | 589.44 - 931.07 | 723.23 | 23.0% |
| Market Cap (mil) | 235.20 |
| Beta | 0.11 |
| Outstanding shares (mil) | 0.40 |
| Enterprise Value (mil) | 147.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.04% |
| Cost of Debt | 5.00% |
| WACC | 8.01% |