TRG.MC
Tubos Reunidos SA
Price:  
0.56 
EUR
Volume:  
379,533.00
Spain | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRG.MC Intrinsic Value

-82.50 %
Upside

What is the intrinsic value of TRG.MC?

As of 2025-07-09, the Intrinsic Value of Tubos Reunidos SA (TRG.MC) is 0.10 EUR. This TRG.MC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.56 EUR, the upside of Tubos Reunidos SA is -82.50%.

The range of the Intrinsic Value is (0.41) - 0.69 EUR

Is TRG.MC undervalued or overvalued?

Based on its market price of 0.56 EUR and our intrinsic valuation, Tubos Reunidos SA (TRG.MC) is overvalued by 82.50%.

0.56 EUR
Stock Price
0.10 EUR
Intrinsic Value
Intrinsic Value Details

TRG.MC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.96) - (0.69) (0.87) -255.0%
DCF (Growth 10y) (0.80) - (0.43) (0.67) -220.0%
DCF (EBITDA 5y) (0.41) - 0.69 0.10 -82.5%
DCF (EBITDA 10y) (0.44) - 0.59 0.02 -95.9%
Fair Value 1.49 - 1.49 1.49 165.51%
P/E 2.04 - 5.05 3.51 526.0%
EV/EBITDA (1.02) - (0.22) (0.56) -200.0%
EPV 1.70 - 2.47 2.08 271.6%
DDM - Stable 0.43 - 1.01 0.72 28.8%
DDM - Multi 0.55 - 1.19 0.77 38.0%

TRG.MC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 98.00
Beta 1.05
Outstanding shares (mil) 174.68
Enterprise Value (mil) 336.90
Market risk premium 7.44%
Cost of Equity 22.62%
Cost of Debt 5.00%
WACC 8.15%