As of 2025-05-21, the Intrinsic Value of Mytilineos SA (MYTIL.AT) is 46.78 EUR. This MYTIL.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.90 EUR, the upside of Mytilineos SA is 6.60%.
The range of the Intrinsic Value is 31.58 - 77.51 EUR
Based on its market price of 43.90 EUR and our intrinsic valuation, Mytilineos SA (MYTIL.AT) is undervalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.58 - 77.51 | 46.78 | 6.6% |
| DCF (Growth 10y) | 40.36 - 89.54 | 56.80 | 29.4% |
| DCF (EBITDA 5y) | 50.18 - 80.53 | 64.11 | 46.0% |
| DCF (EBITDA 10y) | 60.18 - 100.49 | 78.04 | 77.8% |
| Fair Value | 107.53 - 107.53 | 107.53 | 144.94% |
| P/E | 45.07 - 75.27 | 52.76 | 20.2% |
| EV/EBITDA | 20.37 - 39.52 | 31.66 | -27.9% |
| EPV | (10.22) - (6.69) | (8.46) | -119.3% |
| DDM - Stable | 21.93 - 51.98 | 36.96 | -15.8% |
| DDM - Multi | 33.34 - 60.98 | 43.07 | -1.9% |
| Market Cap (mil) | 6,272.87 |
| Beta | 1.32 |
| Outstanding shares (mil) | 142.89 |
| Enterprise Value (mil) | 9,152.77 |
| Market risk premium | 8.76% |
| Cost of Equity | 12.59% |
| Cost of Debt | 4.25% |
| WACC | 8.90% |