As of 2025-08-08, the Intrinsic Value of Sport Lisboa e Benfica Futebol SAD (SLBEN.LS) is 22.02 EUR. This SLBEN.LS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.50 EUR, the upside of Sport Lisboa e Benfica Futebol SAD is 300.30%.
The range of the Intrinsic Value is 12.24 - 29.35 EUR
Based on its market price of 5.50 EUR and our intrinsic valuation, Sport Lisboa e Benfica Futebol SAD (SLBEN.LS) is undervalued by 300.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (232.44) - (42.87) | (66.47) | -1308.6% |
| DCF (Growth 10y) | (28.07) - (116.65) | (39.10) | -811.0% |
| DCF (EBITDA 5y) | 12.24 - 29.35 | 22.02 | 300.3% |
| DCF (EBITDA 10y) | 18.93 - 42.17 | 32.17 | 484.8% |
| Fair Value | -6.82 - -6.82 | -6.82 | -223.95% |
| P/E | (11.29) - (15.38) | (13.87) | -352.2% |
| EV/EBITDA | 2.09 - 11.01 | 6.03 | 9.7% |
| EPV | (41.02) - (41.72) | (41.37) | -852.2% |
| DDM - Stable | (24.60) - (146.57) | (85.59) | -1656.1% |
| DDM - Multi | (13.44) - (63.06) | (22.25) | -504.5% |
| Market Cap (mil) | 126.50 |
| Beta | -0.01 |
| Outstanding shares (mil) | 23.00 |
| Enterprise Value (mil) | 317.70 |
| Market risk premium | 6.85% |
| Cost of Equity | 6.06% |
| Cost of Debt | 5.00% |
| WACC | 4.71% |