Is SMTPC.PA undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Societe Marseillaise du Tunnel Prado Carenage SA (SMTPC.PA) is 37.50 EUR. This SMTPC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.70 EUR, the upside of Societe Marseillaise du Tunnel Prado Carenage SA is 35.40%. This means that SMTPC.PA is undervalued by 35.40%.

The range of the Intrinsic Value is 30.44 - 48.92 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	30.44 - 48.92	37.50	35.4%
DCF (Growth 10y)	32.97 - 51.48	40.09	44.7%
DCF (EBITDA 5y)	23.39 - 38.23	30.81	11.2%
DCF (EBITDA 10y)	27.99 - 43.09	35.16	26.9%
Fair Value	55.55 - 55.55	55.55	100.53%
P/E	24.63 - 35.35	29.04	4.8%
EV/EBITDA	14.80 - 31.64	24.18	-12.7%
EPV	35.06 - 49.13	42.09	52.0%
DDM - Stable	14.33 - 30.56	22.45	-19.0%
DDM - Multi	22.58 - 35.91	27.60	-0.4%