Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€47.43
Intrinsic €63.24 · 25% MOS
Base-case summary
Our base-case DCF for Buzzi S.p.A. (BZU.XMIL) projects 10 years of free cash flow growth at 5.3% for years 1–5 and 2.7% for years 6–10, anchored to 5.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €489M in trailing free cash flow, this produces an intrinsic value of €63.24 per share. A 25% safety margin gives a fair value of €47.43.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€489M
Cash & equivalents
€1.5B
Total debt
€441M
Shares outstanding
181M