As of 2025-06-15, the Intrinsic Value of Mediaset SpA (MS.MI) is 78.18 EUR. This MS.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.63 EUR, the upside of Mediaset SpA is 2,872.50%.
The range of the Intrinsic Value is 51.14 - 135.96 EUR
Based on its market price of 2.63 EUR and our intrinsic valuation, Mediaset SpA (MS.MI) is undervalued by 2,872.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.14 - 135.96 | 78.18 | 2872.5% |
| DCF (Growth 10y) | 50.01 - 119.56 | 72.44 | 2654.3% |
| DCF (EBITDA 5y) | 79.71 - 118.55 | 100.93 | 3737.5% |
| DCF (EBITDA 10y) | 82.45 - 119.23 | 101.26 | 3750.0% |
| Fair Value | 0.61 - 0.61 | 0.61 | -76.75% |
| P/E | 73.36 - 85.24 | 75.98 | 2789.0% |
| EV/EBITDA | 105.49 - 254.26 | 170.31 | 6375.5% |
| EPV | 343.15 - 449.50 | 396.32 | 14969.3% |
| DDM - Stable | 135.95 - 334.16 | 235.06 | 8837.5% |
| DDM - Multi | 51.57 - 100.17 | 68.25 | 2494.9% |
| Market Cap (mil) | 69.59 |
| Beta | 0.77 |
| Outstanding shares (mil) | 26.46 |
| Enterprise Value (mil) | 69.59 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.40% |
| Cost of Debt | 5.00% |
| WACC | 9.45% |