What is the intrinsic value of RCS.MI?

As of 2025-08-04, the Intrinsic Value of Rizzoli Corriere della Sera Mediagroup SpA (RCS.MI) is 1.51 EUR. This RCS.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.03 EUR, the upside of Rizzoli Corriere della Sera Mediagroup SpA is 45.60%.

The range of the Intrinsic Value is 1.28 - 1.83 EUR

Is RCS.MI undervalued or overvalued?

Based on its market price of 1.03 EUR and our intrinsic valuation, Rizzoli Corriere della Sera Mediagroup SpA (RCS.MI) is undervalued by 45.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.28 - 1.83	1.51	45.6%
DCF (Growth 10y)	1.46 - 2.03	1.70	64.6%
DCF (EBITDA 5y)	0.55 - 0.83	0.67	-35.0%
DCF (EBITDA 10y)	0.93 - 1.23	1.06	2.8%
Fair Value	1.51 - 1.51	1.51	46.32%
P/E	1.04 - 1.66	1.28	23.5%
EV/EBITDA	1.23 - 2.83	1.67	61.7%
EPV	2.38 - 3.01	2.70	160.9%
DDM - Stable	0.64 - 1.19	0.91	-11.6%
DDM - Multi	1.03 - 1.44	1.20	15.9%