What is the intrinsic value of PAP.AT?

As of 2025-05-15, the Intrinsic Value of Papoutsanis Industrial and Commercial of Consumer Goods SA (PAP.AT) is 3.35 EUR. This PAP.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.70 EUR, the upside of Papoutsanis Industrial and Commercial of Consumer Goods SA is 24.00%.

The range of the Intrinsic Value is 2.11 - 6.94 EUR

Is PAP.AT undervalued or overvalued?

Based on its market price of 2.70 EUR and our intrinsic valuation, Papoutsanis Industrial and Commercial of Consumer Goods SA (PAP.AT) is undervalued by 24.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.11 - 6.94	3.35	24.0%
DCF (Growth 10y)	4.13 - 12.52	6.29	133.0%
DCF (EBITDA 5y)	3.16 - 5.31	4.18	54.8%
DCF (EBITDA 10y)	4.52 - 7.73	5.98	121.4%
Fair Value	4.86 - 4.86	4.86	80.18%
P/E	2.74 - 4.23	3.26	20.8%
EV/EBITDA	1.57 - 3.89	2.95	9.1%
EPV	(0.79) - (0.77)	(0.78)	-128.9%
DDM - Stable	1.60 - 5.21	3.40	26.1%
DDM - Multi	2.55 - 6.35	3.62	34.2%