As of 2025-05-18, the Intrinsic Value of Viscofan SA (VIS.MC) is 41.67 EUR. This VIS.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.80 EUR, the upside of Viscofan SA is -33.60%.
The range of the Intrinsic Value is 31.80 - 61.47 EUR
Based on its market price of 62.80 EUR and our intrinsic valuation, Viscofan SA (VIS.MC) is overvalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.80 - 61.47 | 41.67 | -33.6% |
| DCF (Growth 10y) | 37.75 - 69.43 | 48.38 | -23.0% |
| DCF (EBITDA 5y) | 33.95 - 51.53 | 43.04 | -31.5% |
| DCF (EBITDA 10y) | 39.77 - 60.25 | 49.83 | -20.6% |
| Fair Value | 28.31 - 28.31 | 28.31 | -54.91% |
| P/E | 57.81 - 69.49 | 62.84 | 0.1% |
| EV/EBITDA | 30.25 - 59.27 | 46.36 | -26.2% |
| EPV | 44.44 - 58.50 | 51.47 | -18.0% |
| DDM - Stable | 27.90 - 70.82 | 49.36 | -21.4% |
| DDM - Multi | 35.56 - 67.73 | 46.40 | -26.1% |
| Market Cap (mil) | 2,920.20 |
| Beta | 0.09 |
| Outstanding shares (mil) | 46.50 |
| Enterprise Value (mil) | 3,078.01 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.25% |
| WACC | 8.03% |