What is the intrinsic value of NTH.MC?

As of 2025-05-16, the Intrinsic Value of Naturhouse Health SA (NTH.MC) is 2.75 EUR. This NTH.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.78 EUR, the upside of Naturhouse Health SA is 54.20%.

The range of the Intrinsic Value is 2.34 - 3.43 EUR

Is NTH.MC undervalued or overvalued?

Based on its market price of 1.78 EUR and our intrinsic valuation, Naturhouse Health SA (NTH.MC) is undervalued by 54.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.34 - 3.43	2.75	54.2%
DCF (Growth 10y)	2.56 - 3.72	3.01	68.4%
DCF (EBITDA 5y)	1.93 - 2.30	2.11	18.1%
DCF (EBITDA 10y)	2.28 - 2.81	2.52	41.4%
Fair Value	0.81 - 0.81	0.81	-54.51%
P/E	2.29 - 4.05	2.68	50.1%
EV/EBITDA	1.57 - 2.32	1.97	10.3%
EPV	3.57 - 4.87	4.22	136.4%
DDM - Stable	1.01 - 2.10	1.56	-12.7%
DDM - Multi	1.62 - 2.50	1.96	9.6%