As of 2025-07-15, the Intrinsic Value of Atom Hoteles Socimi SA (YATO.MC) is 22.48 EUR. This YATO.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.10 EUR, the upside of Atom Hoteles Socimi SA is 59.40%.
The range of the Intrinsic Value is 16.01 - 34.20 EUR
Based on its market price of 14.10 EUR and our intrinsic valuation, Atom Hoteles Socimi SA (YATO.MC) is undervalued by 59.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.01 - 34.20 | 22.48 | 59.4% |
| DCF (Growth 10y) | 18.97 - 38.19 | 25.83 | 83.2% |
| DCF (EBITDA 5y) | 17.55 - 31.14 | 24.98 | 77.2% |
| DCF (EBITDA 10y) | 20.27 - 35.33 | 28.05 | 98.9% |
| Fair Value | 66.70 - 66.70 | 66.70 | 373.04% |
| P/E | 16.81 - 36.36 | 19.83 | 40.7% |
| EV/EBITDA | 12.99 - 32.39 | 23.62 | 67.5% |
| EPV | 15.60 - 24.61 | 20.10 | 42.6% |
| DDM - Stable | 27.20 - 55.54 | 41.37 | 193.4% |
| DDM - Multi | 40.88 - 62.16 | 49.12 | 248.3% |
| Market Cap (mil) | 455.29 |
| Beta | 0.05 |
| Outstanding shares (mil) | 32.29 |
| Enterprise Value (mil) | 720.16 |
| Market risk premium | 7.44% |
| Cost of Equity | 6.59% |
| Cost of Debt | 5.35% |
| WACC | 6.06% |