What is the intrinsic value of YMHRE.MC?

As of 2025-07-21, the Intrinsic Value of Millenium Hotels Real Estate I SOCIMI SA (YMHRE.MC) is 2.38 EUR. This YMHRE.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.48 EUR, the upside of Millenium Hotels Real Estate I SOCIMI SA is -31.50%.

The range of the Intrinsic Value is 1.00 - 10.53 EUR

Is YMHRE.MC undervalued or overvalued?

Based on its market price of 3.48 EUR and our intrinsic valuation, Millenium Hotels Real Estate I SOCIMI SA (YMHRE.MC) is overvalued by 31.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.00 - 10.53	2.38	-31.5%
DCF (Growth 10y)	2.07 - 17.09	4.26	22.5%
DCF (EBITDA 5y)	3.16 - 4.82	3.77	8.3%
DCF (EBITDA 10y)	4.85 - 9.04	6.42	84.5%
Fair Value	2.40 - 2.40	2.40	-30.94%
P/E	1.96 - 3.37	2.87	-17.6%
EV/EBITDA	(0.18) - 3.31	1.41	-59.5%
EPV	(0.79) - (0.43)	(0.61)	-117.6%
DDM - Stable	0.77 - 3.10	1.94	-44.3%
DDM - Multi	1.07 - 3.51	1.66	-52.4%