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
€1.57
Intrinsic €2.09 · 25% MOS
Current price: €0.97
Base-case summary
Our base-case DCF for Catenon S.A. (COM.XMAD) projects 10 years of free cash flow growth at 9.3% for years 1–5 and 4.7% for years 6–10, anchored to 9.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €1M in trailing free cash flow, this produces an intrinsic value of €2.09 per share. A 25% safety margin gives a fair value of €1.57, suggesting the stock is currently 62% undervalued against the €0.97 market price.
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
€1M
Cash & equivalents
€1M
Total debt
€807705
Shares outstanding
18M