As of 2025-12-14, the Intrinsic Value of Mersen SA (MRN.PA) is 31.55 EUR. This MRN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.10 EUR, the upside of Mersen SA is 42.80%.
The range of the Intrinsic Value is 17.93 - 66.54 EUR
Based on its market price of 22.10 EUR and our intrinsic valuation, Mersen SA (MRN.PA) is undervalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.93 - 66.54 | 31.55 | 42.8% |
| DCF (Growth 10y) | 21.49 - 69.44 | 35.03 | 58.5% |
| DCF (EBITDA 5y) | 35.56 - 72.30 | 43.71 | 97.8% |
| DCF (EBITDA 10y) | 39.37 - 81.59 | 49.78 | 125.2% |
| Fair Value | 50.16 - 50.16 | 50.16 | 126.99% |
| P/E | 29.90 - 44.00 | 38.54 | 74.4% |
| EV/EBITDA | 22.32 - 68.93 | 40.74 | 84.3% |
| EPV | (1.44) - 5.13 | 1.84 | -91.7% |
| DDM - Stable | 12.65 - 35.13 | 23.89 | 8.1% |
| DDM - Multi | 19.23 - 43.12 | 26.77 | 21.1% |
| Market Cap (mil) | 539.68 |
| Beta | 0.72 |
| Outstanding shares (mil) | 24.42 |
| Enterprise Value (mil) | 987.08 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.12% |
| Cost of Debt | 4.25% |
| WACC | 6.78% |