What is the intrinsic value of NEA.MC?

As of 2025-06-24, the Intrinsic Value of Nicolas Correa SA (NEA.MC) is 15.87 EUR. This NEA.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.00 EUR, the upside of Nicolas Correa SA is 44.20%.

The range of the Intrinsic Value is 13.05 - 20.62 EUR

Is NEA.MC undervalued or overvalued?

Based on its market price of 11.00 EUR and our intrinsic valuation, Nicolas Correa SA (NEA.MC) is undervalued by 44.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.05 - 20.62	15.87	44.2%
DCF (Growth 10y)	19.30 - 31.42	23.81	116.5%
DCF (EBITDA 5y)	12.60 - 16.72	15.03	36.6%
DCF (EBITDA 10y)	16.81 - 22.87	20.06	82.3%
Fair Value	17.13 - 17.13	17.13	55.73%
P/E	11.75 - 15.43	13.30	20.9%
EV/EBITDA	8.59 - 14.46	11.56	5.1%
EPV	26.17 - 36.26	31.21	183.7%
DDM - Stable	9.00 - 19.60	14.30	30.0%
DDM - Multi	15.42 - 26.65	19.58	78.0%