As of 2025-08-02, the Intrinsic Value of Vidrala SA (VID.MC) is 122.79 EUR. This VID.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.50 EUR, the upside of Vidrala SA is 31.30%.
The range of the Intrinsic Value is 96.59 - 170.89 EUR
Based on its market price of 93.50 EUR and our intrinsic valuation, Vidrala SA (VID.MC) is undervalued by 31.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.59 - 170.89 | 122.79 | 31.3% |
| DCF (Growth 10y) | 111.57 - 186.30 | 138.15 | 47.8% |
| DCF (EBITDA 5y) | 75.46 - 99.23 | 81.83 | -12.5% |
| DCF (EBITDA 10y) | 95.90 - 125.04 | 105.02 | 12.3% |
| Fair Value | 156.38 - 156.38 | 156.38 | 67.25% |
| P/E | 84.24 - 105.56 | 94.31 | 0.9% |
| EV/EBITDA | 53.45 - 95.90 | 76.23 | -18.5% |
| EPV | 73.69 - 92.23 | 82.96 | -11.3% |
| DDM - Stable | 72.12 - 166.56 | 119.34 | 27.6% |
| DDM - Multi | 75.37 - 127.30 | 93.99 | 0.5% |
| Market Cap (mil) | 3,135.05 |
| Beta | 0.67 |
| Outstanding shares (mil) | 33.53 |
| Enterprise Value (mil) | 3,380.85 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.72% |
| Cost of Debt | 4.25% |
| WACC | 8.23% |