What is the intrinsic value of NOS.LS?

As of 2025-06-29, the Intrinsic Value of NOS SGPS SA (NOS.LS) is 5.49 EUR. This NOS.LS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.83 EUR, the upside of NOS SGPS SA is 43.50%.

The range of the Intrinsic Value is 4.36 - 7.07 EUR

Is NOS.LS undervalued or overvalued?

Based on its market price of 3.83 EUR and our intrinsic valuation, NOS SGPS SA (NOS.LS) is undervalued by 43.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.36 - 7.07	5.49	43.5%
DCF (Growth 10y)	5.33 - 8.09	6.49	69.6%
DCF (EBITDA 5y)	6.21 - 7.22	6.70	75.2%
DCF (EBITDA 10y)	6.73 - 8.12	7.40	93.3%
Fair Value	11.00 - 11.00	11.00	187.71%
P/E	8.07 - 13.51	10.20	166.7%
EV/EBITDA	3.83 - 8.60	6.09	59.1%
EPV	8.62 - 10.89	9.76	155.1%
DDM - Stable	3.34 - 6.24	4.79	25.1%
DDM - Multi	3.78 - 5.68	4.55	18.9%