What is the intrinsic value of REE.MC?

As of 2025-05-10, the Intrinsic Value of Red Electrica Corporacion SA (REE.MC) is 27.31 EUR. This REE.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.32 EUR, the upside of Red Electrica Corporacion SA is 49.10%.

The range of the Intrinsic Value is 22.28 - 35.68 EUR

Is REE.MC undervalued or overvalued?

Based on its market price of 18.32 EUR and our intrinsic valuation, Red Electrica Corporacion SA (REE.MC) is undervalued by 49.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	22.28 - 35.68	27.31	49.1%
DCF (Growth 10y)	25.36 - 39.69	30.77	68.0%
DCF (EBITDA 5y)	18.05 - 22.67	20.65	12.7%
DCF (EBITDA 10y)	21.83 - 27.74	24.94	36.1%
Fair Value	6.36 - 6.36	6.36	-65.27%
P/E	13.52 - 17.72	15.94	-13.0%
EV/EBITDA	9.39 - 18.88	14.92	-18.5%
EPV	37.50 - 50.23	43.86	139.4%
DDM - Stable	9.42 - 20.09	14.75	-19.5%
DDM - Multi	12.90 - 20.69	15.83	-13.6%