POPR.MI
Poligrafici Printing SpA
Price:  
0.41 
EUR
Volume:  
8,000
Italy | Commercial Services & Supplies

POPR.MI DCF Valuation - Growth Exit 5Y

220.9 %
Upside

What is the DCF valuation of POPR.MI?

The Discounted Cash Flow (DCF) valuation of Poligrafici Printing SpA (POPR.MI) is 1.30 EUR. With the latest stock price at 0.41 EUR, the upside of Poligrafici Printing SpA based on DCF is 220.9%.

Is POPR.MI a buy or a sell?

Based on the latest price of 0.41 EUR and our DCF valuation, Poligrafici Printing SpA (POPR.MI) is a buy. Buying POPR.MI stocks now will result in a potential gain of 220.9%.

Range Selected
WACC / Discount Rate6.6% - 9.1%7.9%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price1.07 - 1.691.30
Upside163.4% - 315.2%220.9%
0.41 EUR
Stock Price
1.30 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

POPR.MI DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202112-202212-202312-202412-202512-2026
Revenue252627282829
% Growth
8%4%3%4%2%2%
Cost of goods sold(4)(4)(4)(4)(4)(4)
% of Revenue14%14%14%14%14%14%
Selling, G&A expenses(6)(6)(7)(7)(7)(7)
% of Revenue25%25%25%25%25%25%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(12)(13)(13)(14)(14)(14)
% of Revenue49%49%49%49%49%49%
Tax expense(1)(1)(1)(1)(1)(1)
Tax rate36%34%34%34%34%34%
Net profit222222
% Margin8%8%8%8%8%8%