MRN.PA
Mersen SA
Price:  
22.35 
EUR
Volume:  
37,987.00
France | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRN.PA Intrinsic Value

26.50 %
Upside

What is the intrinsic value of MRN.PA?

As of 2025-07-07, the Intrinsic Value of Mersen SA (MRN.PA) is 28.28 EUR. This MRN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.35 EUR, the upside of Mersen SA is 26.50%.

The range of the Intrinsic Value is 20.09 - 41.51 EUR

Is MRN.PA undervalued or overvalued?

Based on its market price of 22.35 EUR and our intrinsic valuation, Mersen SA (MRN.PA) is undervalued by 26.50%.

22.35 EUR
Stock Price
28.28 EUR
Intrinsic Value
Intrinsic Value Details

MRN.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.09 - 41.51 28.28 26.5%
DCF (Growth 10y) 22.27 - 43.36 30.37 35.9%
DCF (EBITDA 5y) 32.65 - 64.34 37.57 68.1%
DCF (EBITDA 10y) 35.08 - 68.67 41.51 85.7%
Fair Value 60.40 - 60.40 60.40 170.25%
P/E 24.39 - 46.13 35.07 56.9%
EV/EBITDA 20.27 - 83.80 44.18 97.7%
EPV (1.78) - 3.35 0.79 -96.5%
DDM - Stable 14.35 - 29.02 21.68 -3.0%
DDM - Multi 21.19 - 33.08 25.81 15.5%

MRN.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 545.79
Beta 1.38
Outstanding shares (mil) 24.42
Enterprise Value (mil) 1,000.29
Market risk premium 5.82%
Cost of Equity 10.64%
Cost of Debt 4.25%
WACC 7.07%