Is MRN.PA undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Mersen SA (MRN.PA) is 30.65 EUR. This MRN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.88 EUR, the upside of Mersen SA is 54.20%. This means that MRN.PA is undervalued by 54.20%.

The range of the Intrinsic Value is 22.87 - 43.12 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	22.87 - 43.12	30.65	54.2%
DCF (Growth 10y)	35.62 - 63.03	46.18	132.3%
DCF (EBITDA 5y)	43.12 - 85.14	53.21	167.7%
DCF (EBITDA 10y)	54.15 - 103.91	66.84	236.2%
Fair Value	85.43 - 85.43	85.43	329.74%
P/E	31.20 - 45.73	35.18	76.9%
EV/EBITDA	28.92 - 63.51	46.97	136.3%
EPV	9.30 - 17.42	13.36	-32.8%
DDM - Stable	18.01 - 36.89	27.45	38.1%
DDM - Multi	31.84 - 50.89	39.18	97.1%