What is the intrinsic value of SEC.MC?

As of 2025-07-04, the Intrinsic Value of Secuoya Grupo de Comunicacion SA (SEC.MC) is 30.21 EUR. This SEC.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.80 EUR, the upside of Secuoya Grupo de Comunicacion SA is 17.10%.

The range of the Intrinsic Value is 19.83 - 53.85 EUR

Is SEC.MC undervalued or overvalued?

Based on its market price of 25.80 EUR and our intrinsic valuation, Secuoya Grupo de Comunicacion SA (SEC.MC) is undervalued by 17.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.83 - 53.85	30.21	17.1%
DCF (Growth 10y)	23.15 - 56.31	33.35	29.3%
DCF (EBITDA 5y)	10.64 - 14.98	13.04	-49.5%
DCF (EBITDA 10y)	15.12 - 20.80	18.05	-30.1%
Fair Value	24.34 - 24.34	24.34	-5.66%
P/E	9.35 - 16.69	11.97	-53.6%
EV/EBITDA	7.23 - 23.35	17.24	-33.2%
EPV	44.24 - 61.21	52.72	104.4%
DDM - Stable	9.32 - 27.58	18.45	-28.5%
DDM - Multi	13.78 - 30.74	18.92	-26.7%