As of 2025-05-16, the Intrinsic Value of Tesmec SpA (TES.MI) is 0.27 EUR. This TES.MI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.06 EUR, the upside of Tesmec SpA is 382.50%.
The range of the Intrinsic Value is 0.06 - 0.44 EUR
Based on its market price of 0.06 EUR and our intrinsic valuation, Tesmec SpA (TES.MI) is undervalued by 382.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.23) - 0.30 | (0.14) | -356.9% |
| DCF (Growth 10y) | (0.18) - 0.60 | (0.05) | -192.8% |
| DCF (EBITDA 5y) | 0.06 - 0.44 | 0.27 | 382.5% |
| DCF (EBITDA 10y) | (0.03) - 0.54 | 0.21 | 272.3% |
| Fair Value | -0.29 - -0.29 | -0.29 | -629.00% |
| P/E | (0.20) - (0.17) | (0.19) | -446.0% |
| EV/EBITDA | (0.04) - 0.31 | 0.08 | 52.0% |
| EPV | (0.25) - (0.04) | (0.14) | -356.8% |
| DDM - Stable | (0.02) - (0.04) | (0.03) | -156.6% |
| DDM - Multi | 0.01 - 0.02 | 0.02 | -68.5% |
| Market Cap (mil) | 33.72 |
| Beta | 0.49 |
| Outstanding shares (mil) | 606.46 |
| Enterprise Value (mil) | 250.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 34.21% |
| Cost of Debt | 14.02% |
| WACC | 12.42% |