As of 2025-05-25, the Intrinsic Value of Tecnicas Reunidas SA (TRE.MC) is 23.96 EUR. This TRE.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.99 EUR, the upside of Tecnicas Reunidas SA is 33.20%.
The range of the Intrinsic Value is 17.13 - 42.33 EUR
Based on its market price of 17.99 EUR and our intrinsic valuation, Tecnicas Reunidas SA (TRE.MC) is undervalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.13 - 42.33 | 23.96 | 33.2% |
| DCF (Growth 10y) | 19.47 - 45.20 | 26.49 | 47.3% |
| DCF (EBITDA 5y) | 7.50 - 10.03 | 8.78 | -51.2% |
| DCF (EBITDA 10y) | 10.76 - 13.67 | 12.16 | -32.4% |
| Fair Value | 5.60 - 5.60 | 5.60 | -68.87% |
| P/E | 4.93 - 10.74 | 7.25 | -59.7% |
| EV/EBITDA | 6.20 - 12.04 | 9.45 | -47.4% |
| EPV | 45.81 - 58.76 | 52.29 | 190.6% |
| DDM - Stable | 7.94 - 20.16 | 14.05 | -21.9% |
| DDM - Multi | 8.65 - 17.53 | 11.63 | -35.3% |
| Market Cap (mil) | 1,444.60 |
| Beta | 1.46 |
| Outstanding shares (mil) | 80.30 |
| Enterprise Value (mil) | 1,314.83 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.94% |
| Cost of Debt | 4.69% |
| WACC | 7.86% |