What is the intrinsic value of TAALA.HE?

As of 2025-06-02, the Intrinsic Value of Taaleri Plc (TAALA.HE) is 13.96 EUR. This TAALA.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.16 EUR, the upside of Taaleri Plc is 94.90%.

The range of the Intrinsic Value is 11.63 - 17.71 EUR

Is TAALA.HE undervalued or overvalued?

Based on its market price of 7.16 EUR and our intrinsic valuation, Taaleri Plc (TAALA.HE) is undervalued by 94.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.63 - 17.71	13.96	94.9%
DCF (Growth 10y)	12.55 - 18.73	14.93	108.6%
DCF (EBITDA 5y)	9.85 - 13.07	10.88	51.9%
DCF (EBITDA 10y)	11.32 - 15.08	12.67	76.9%
Fair Value	24.88 - 24.88	24.88	247.52%
P/E	11.45 - 40.36	25.07	250.2%
EV/EBITDA	8.09 - 23.14	13.00	81.6%
EPV	8.67 - 11.87	10.27	43.4%
DDM - Stable	6.65 - 13.83	10.24	43.0%
DDM - Multi	10.43 - 15.92	12.53	75.0%