As of 2025-07-15, the Intrinsic Value of Naturgy Energy Group SA (NTGY.MC) is 37.39 EUR. This NTGY.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.18 EUR, the upside of Naturgy Energy Group SA is 37.60%.
The range of the Intrinsic Value is 28.41 - 52.02 EUR
Based on its market price of 27.18 EUR and our intrinsic valuation, Naturgy Energy Group SA (NTGY.MC) is undervalued by 37.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.41 - 52.02 | 37.39 | 37.6% |
| DCF (Growth 10y) | 30.35 - 52.98 | 39.01 | 43.5% |
| DCF (EBITDA 5y) | 29.52 - 39.77 | 33.84 | 24.5% |
| DCF (EBITDA 10y) | 31.69 - 43.94 | 36.93 | 35.9% |
| Fair Value | 49.01 - 49.01 | 49.01 | 80.33% |
| P/E | 26.78 - 46.65 | 32.96 | 21.3% |
| EV/EBITDA | 26.64 - 39.64 | 31.67 | 16.5% |
| EPV | 52.37 - 75.45 | 63.91 | 135.1% |
| DDM - Stable | 12.32 - 25.72 | 19.02 | -30.0% |
| DDM - Multi | 21.99 - 34.27 | 26.68 | -1.8% |
| Market Cap (mil) | 26,354.00 |
| Beta | 0.41 |
| Outstanding shares (mil) | 969.61 |
| Enterprise Value (mil) | 38,750.00 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.50% |
| Cost of Debt | 4.25% |
| WACC | 6.92% |