What is the intrinsic value of YDOA.MC?

As of 2025-05-17, the Intrinsic Value of Inversiones Doalca SOCIMI SA (YDOA.MC) is 25.47 EUR. This YDOA.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.60 EUR, the upside of Inversiones Doalca SOCIMI SA is 3.50%.

The range of the Intrinsic Value is 18.72 - 41.14 EUR

Is YDOA.MC undervalued or overvalued?

Based on its market price of 24.60 EUR and our intrinsic valuation, Inversiones Doalca SOCIMI SA (YDOA.MC) is undervalued by 3.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	18.72 - 41.14	25.47	3.5%
DCF (Growth 10y)	21.30 - 44.10	28.23	14.8%
DCF (EBITDA 5y)	18.61 - 23.22	20.84	-15.3%
DCF (EBITDA 10y)	21.20 - 27.48	24.14	-1.9%
Fair Value	12.55 - 12.55	12.55	-49.00%
P/E	18.66 - 36.47	30.83	25.3%
EV/EBITDA	17.55 - 24.93	21.61	-12.1%
EPV	15.43 - 21.13	18.28	-25.7%
DDM - Stable	11.04 - 32.83	21.94	-10.8%
DDM - Multi	15.83 - 33.67	21.23	-13.7%