What is the intrinsic value of MRN.PA?

As of 2025-10-15, the Intrinsic Value of Mersen SA (MRN.PA) is 30.79 EUR. This MRN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.35 EUR, the upside of Mersen SA is 21.50%.

The range of the Intrinsic Value is 17.57 - 64.07 EUR

Is MRN.PA undervalued or overvalued?

Based on its market price of 25.35 EUR and our intrinsic valuation, Mersen SA (MRN.PA) is undervalued by 21.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	17.57 - 64.07	30.79	21.5%
DCF (Growth 10y)	21.07 - 66.82	34.18	34.8%
DCF (EBITDA 5y)	35.36 - 66.72	39.36	55.3%
DCF (EBITDA 10y)	39.08 - 75.69	45.48	79.4%
Fair Value	50.57 - 50.57	50.57	99.50%
P/E	29.78 - 42.18	37.86	49.3%
EV/EBITDA	22.15 - 75.58	42.11	66.1%
EPV	(1.27) - 5.16	1.94	-92.3%
DDM - Stable	13.43 - 37.10	25.26	-0.3%
DDM - Multi	20.33 - 45.11	28.19	11.2%